Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.19% first-year return on $82,050 initial cash invested.
8.19%
Cash On Cash
8.7%
Cap Rate
1.47
DSCR
$3,570
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $3,010 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,570
Total Expenses
$3,010
Mortgage P&I
42%
$1,509
Property Taxes
5%
$180
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393