Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.3% first-year return on $81,462 initial cash invested.
4.3%
Cash On Cash
7.59%
Cap Rate
1.27
DSCR
$3,002
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $2,710 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$2,710
Mortgage P&I
50%
$1,500
Property Taxes
3%
$90
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330