Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $82,344 initial cash invested.
1.09%
Cash On Cash
6.83%
Cap Rate
1.12
DSCR
$2,847
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,772 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,344
Downpayment
20%
$61,280
Closing costs
1%
$3,064
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,772
Mortgage P&I
55%
$1,556
Property Taxes
5%
$138
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313