Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.34% first-year return on $82,407 initial cash invested.
5.34%
Cash On Cash
8.75%
Cap Rate
1.29
DSCR
$3,543
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $3,176 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,407
Downpayment
20%
$61,340
Closing costs
1%
$3,067
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$3,176
Mortgage P&I
49%
$1,727
Property Taxes
4%
$136
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390