Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.28% first-year return on $83,562 initial cash invested.
4.28%
Cash On Cash
7.81%
Cap Rate
1.27
DSCR
$3,297
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $2,999 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,562
Downpayment
20%
$62,440
Closing costs
1%
$3,122
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$2,999
Mortgage P&I
49%
$1,601
Property Taxes
5%
$166
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363