Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.51% first-year return on $81,441 initial cash invested.
3.51%
Cash On Cash
7.39%
Cap Rate
1.24
DSCR
$3,198
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $2,960 expenses = $238 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,441
Downpayment
20%
$60,420
Closing costs
1%
$3,021
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$2,960
Mortgage P&I
47%
$1,495
Property Taxes
9%
$272
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352