Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.66% first-year return on $82,659 initial cash invested.
6.66%
Cash On Cash
8.49%
Cap Rate
1.39
DSCR
$3,674
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $3,215 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,674
Total Expenses
$3,215
Mortgage P&I
43%
$1,572
Property Taxes
8%
$286
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404