Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.72% first-year return on $81,714 initial cash invested.
0.72%
Cash On Cash
6.72%
Cap Rate
1.1
DSCR
$2,721
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $2,672 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,714
Downpayment
20%
$60,680
Closing costs
1%
$3,034
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$2,672
Mortgage P&I
57%
$1,542
Property Taxes
4%
$96
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299