Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.08% first-year return on $81,105 initial cash invested.
4.08%
Cash On Cash
7.76%
Cap Rate
1.28
DSCR
$3,718
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $3,442 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,105
Downpayment
20%
$60,100
Closing costs
1%
$3,005
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$3,442
Mortgage P&I
41%
$1,518
Property Taxes
13%
$492
Home Insurance
3%
$98
HOA
2%
$69
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409