Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.18% first-year return on $81,840 initial cash invested.
2.18%
Cash On Cash
7.09%
Cap Rate
1.18
DSCR
$3,116
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $2,967 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,840
Downpayment
20%
$60,800
Closing costs
1%
$3,040
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$2,967
Mortgage P&I
49%
$1,522
Property Taxes
9%
$277
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343