Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.9% first-year return on $82,869 initial cash invested.
9.9%
Cash On Cash
9.33%
Cap Rate
1.53
DSCR
$3,792
Rent
$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $3,108 expenses = $684 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,792
Total Expenses
$3,108
Mortgage P&I
41%
$1,565
Property Taxes
2%
$69
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417