Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.9% first-year return on $81,189 initial cash invested.
2.9%
Cash On Cash
7.37%
Cap Rate
1.22
DSCR
$3,340
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,340 income − $3,144 expenses = $196 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,340
Total Expenses
$3,144
Mortgage P&I
45%
$1,519
Property Taxes
12%
$393
Home Insurance
3%
$96
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367