Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.09% first-year return on $81,315 initial cash invested.
8.09%
Cash On Cash
9.39%
Cap Rate
1.42
DSCR
$3,676
Rent
$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,128 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,315
Downpayment
20%
$60,300
Closing costs
1%
$3,015
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,128
Mortgage P&I
45%
$1,663
Property Taxes
3%
$109
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404