Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.53% first-year return on $83,415 initial cash invested.
8.53%
Cash On Cash
8.95%
Cap Rate
1.48
DSCR
$4,092
Rent
$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $3,499 expenses = $593 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,415
Downpayment
20%
$62,300
Closing costs
1%
$3,115
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$3,499
Mortgage P&I
38%
$1,566
Property Taxes
11%
$431
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450