Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.77% first-year return on $81,147 initial cash invested.
2.77%
Cash On Cash
7.15%
Cap Rate
1.2
DSCR
$2,853
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,666 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,147
Downpayment
20%
$60,140
Closing costs
1%
$3,007
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,666
Mortgage P&I
52%
$1,490
Property Taxes
3%
$98
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314