Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.48% first-year return on $82,113 initial cash invested.
5.48%
Cash On Cash
8.07%
Cap Rate
1.34
DSCR
$3,722
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $3,347 expenses = $375 cash flow
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,113
Downpayment
20%
$61,060
Closing costs
1%
$3,053
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$3,347
Mortgage P&I
41%
$1,528
Property Taxes
12%
$446
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409