Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.18% first-year return on $82,281 initial cash invested.
3.18%
Cash On Cash
7.37%
Cap Rate
1.23
DSCR
$3,372
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $3,154 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,281
Downpayment
20%
$61,220
Closing costs
1%
$3,061
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$3,154
Mortgage P&I
45%
$1,528
Property Taxes
10%
$350
Home Insurance
3%
$108
HOA
1%
$21
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371