Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.9% first-year return on $82,659 initial cash invested.
6.9%
Cash On Cash
8.36%
Cap Rate
1.41
DSCR
$3,600
Rent
$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $3,125 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,659
Downpayment
20%
$61,580
Closing costs
1%
$3,079
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$3,125
Mortgage P&I
42%
$1,525
Property Taxes
7%
$264
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396