Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.4% first-year return on $83,352 initial cash invested.
2.4%
Cash On Cash
7.24%
Cap Rate
1.19
DSCR
$3,248
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $3,081 expenses = $167 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$3,081
Mortgage P&I
49%
$1,580
Property Taxes
7%
$239
Home Insurance
3%
$110
HOA
1%
$48
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357