Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.6% first-year return on $82,218 initial cash invested.
2.6%
Cash On Cash
7.33%
Cap Rate
1.2
DSCR
$3,450
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,272 expenses = $178 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,218
Downpayment
20%
$61,160
Closing costs
1%
$3,058
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,272
Mortgage P&I
45%
$1,553
Property Taxes
14%
$466
Home Insurance
2%
$79
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380