Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.35% first-year return on $82,848 initial cash invested.
1.35%
Cash On Cash
6.72%
Cap Rate
1.13
DSCR
$2,726
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,726 income − $2,633 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,848
Downpayment
20%
$61,760
Closing costs
1%
$3,088
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,726
Total Expenses
$2,633
Mortgage P&I
56%
$1,528
Property Taxes
2%
$66
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300