Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.51% first-year return on $81,315 initial cash invested.
7.51%
Cash On Cash
8.77%
Cap Rate
1.43
DSCR
$3,758
Rent
$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $3,249 expenses = $509 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,758
Total Expenses
$3,249
Mortgage P&I
41%
$1,544
Property Taxes
9%
$341
Home Insurance
2%
$87
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413