Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.81% first-year return on $81,861 initial cash invested.
9.81%
Cash On Cash
9.22%
Cap Rate
1.54
DSCR
$3,747
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $3,078 expenses = $669 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$3,078
Mortgage P&I
41%
$1,518
Property Taxes
5%
$186
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412