Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $81,882 initial cash invested.
1.92%
Cash On Cash
7.05%
Cap Rate
1.17
DSCR
$3,243
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,112 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,112
Mortgage P&I
47%
$1,527
Property Taxes
12%
$374
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357