Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.23% first-year return on $82,911 initial cash invested.
0.23%
Cash On Cash
6.51%
Cap Rate
1.09
DSCR
$3,082
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $3,066 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$3,066
Mortgage P&I
50%
$1,537
Property Taxes
11%
$332
Home Insurance
4%
$108
HOA
1%
$42
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339