Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $82,197 initial cash invested.
3.88%
Cash On Cash
7.63%
Cap Rate
1.25
DSCR
$3,123
Rent
$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $2,857 expenses = $266 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,197
Downpayment
20%
$61,140
Closing costs
1%
$3,057
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$2,857
Mortgage P&I
50%
$1,552
Property Taxes
4%
$125
Home Insurance
3%
$105
HOA
0%
$12
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344