Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.64% first-year return on $81,693 initial cash invested.
8.64%
Cash On Cash
8.88%
Cap Rate
1.49
DSCR
$3,816
Rent
$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $3,228 expenses = $588 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,693
Downpayment
20%
$60,660
Closing costs
1%
$3,033
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$3,228
Mortgage P&I
39%
$1,503
Property Taxes
8%
$322
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$114
Maintenance
4%
$153
Other
11%
$420