Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.41% first-year return on $82,953 initial cash invested.
4.41%
Cash On Cash
8%
Cap Rate
1.27
DSCR
$3,333
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,333 income − $3,028 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,953
Downpayment
20%
$61,860
Closing costs
1%
$3,093
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,333
Total Expenses
$3,028
Mortgage P&I
49%
$1,625
Property Taxes
5%
$160
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367