Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $81,105 initial cash invested.
1.21%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$3,416
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $3,334 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,416
Total Expenses
$3,334
Mortgage P&I
44%
$1,493
Property Taxes
15%
$520
Home Insurance
3%
$105
HOA
2%
$54
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376