Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.46% first-year return on $83,331 initial cash invested.
3.46%
Cash On Cash
7.24%
Cap Rate
1.24
DSCR
$3,105
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$2,865
Mortgage P&I
49%
$1,512
Property Taxes
6%
$185
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342