Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.97% first-year return on $81,546 initial cash invested.
4.97%
Cash On Cash
8.14%
Cap Rate
1.3
DSCR
$3,519
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $3,181 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$3,181
Mortgage P&I
45%
$1,574
Property Taxes
9%
$303
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387