Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.25% first-year return on $81,546 initial cash invested.
5.25%
Cash On Cash
8.19%
Cap Rate
1.32
DSCR
$3,651
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $3,294 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,546
Downpayment
20%
$60,520
Closing costs
1%
$3,026
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$3,294
Mortgage P&I
43%
$1,563
Property Taxes
11%
$407
Home Insurance
2%
$82
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402