Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.34% first-year return on $82,092 initial cash invested.
6.34%
Cash On Cash
8.41%
Cap Rate
1.38
DSCR
$3,862
Rent
$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,428 expenses = $434 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,092
Downpayment
20%
$61,040
Closing costs
1%
$3,052
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,428
Mortgage P&I
40%
$1,550
Property Taxes
13%
$486
Home Insurance
2%
$80
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425