Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $81,819 initial cash invested.
2.27%
Cash On Cash
7.12%
Cap Rate
1.19
DSCR
$3,164
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $3,009 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,819
Downpayment
20%
$60,780
Closing costs
1%
$3,039
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,164
Total Expenses
$3,009
Mortgage P&I
48%
$1,520
Property Taxes
10%
$304
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348