Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $82,827 initial cash invested.
1.2%
Cash On Cash
7.17%
Cap Rate
1.14
DSCR
$3,676
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,593 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,593
Mortgage P&I
44%
$1,615
Property Taxes
17%
$625
Home Insurance
3%
$104
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404