Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.69% first-year return on $81,147 initial cash invested.
5.69%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$3,552
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $3,167 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,147
Downpayment
20%
$60,140
Closing costs
1%
$3,007
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$3,167
Mortgage P&I
43%
$1,511
Property Taxes
9%
$306
Home Insurance
3%
$102
HOA
1%
$40
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391