Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.37% first-year return on $82,680 initial cash invested.
7.37%
Cash On Cash
8.63%
Cap Rate
1.41
DSCR
$3,476
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,476 income − $2,968 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,476
Total Expenses
$2,968
Mortgage P&I
45%
$1,567
Property Taxes
3%
$112
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382