Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 10% first-year return on $82,890 initial cash invested.
10%
Cash On Cash
9.19%
Cap Rate
1.56
DSCR
$4,068
Rent
$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $3,377 expenses = $691 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$3,377
Mortgage P&I
37%
$1,512
Property Taxes
9%
$374
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447