Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.25% first-year return on $81,399 initial cash invested.
1.25%
Cash On Cash
6.89%
Cap Rate
1.13
DSCR
$2,902
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $2,817 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$2,817
Mortgage P&I
53%
$1,532
Property Taxes
7%
$191
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319