Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $81,630 initial cash invested.
0.54%
Cash On Cash
6.63%
Cap Rate
1.11
DSCR
$3,086
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $3,049 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$3,049
Mortgage P&I
49%
$1,513
Property Taxes
11%
$352
Home Insurance
4%
$108
HOA
1%
$28
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339