Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.58% first-year return on $82,092 initial cash invested.
5.58%
Cash On Cash
8.29%
Cap Rate
1.34
DSCR
$3,778
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $3,396 expenses = $382 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,092
Downpayment
20%
$61,040
Closing costs
1%
$3,052
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$3,396
Mortgage P&I
42%
$1,576
Property Taxes
11%
$428
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416