Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $82,680 initial cash invested.
0.86%
Cash On Cash
6.66%
Cap Rate
1.12
DSCR
$3,130
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,071 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,680
Downpayment
20%
$61,600
Closing costs
1%
$3,080
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,071
Mortgage P&I
49%
$1,526
Property Taxes
12%
$373
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344