Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.74% first-year return on $82,260 initial cash invested.
8.74%
Cash On Cash
9.05%
Cap Rate
1.49
DSCR
$3,920
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $3,321 expenses = $599 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,260
Downpayment
20%
$61,200
Closing costs
1%
$3,060
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$3,321
Mortgage P&I
40%
$1,553
Property Taxes
8%
$326
Home Insurance
3%
$109
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431