Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.94% first-year return on $81,672 initial cash invested.
6.94%
Cash On Cash
8.45%
Cap Rate
1.41
DSCR
$3,782
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $3,310 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,672
Downpayment
20%
$60,640
Closing costs
1%
$3,032
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,310
Mortgage P&I
40%
$1,513
Property Taxes
11%
$404
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416