Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.63% first-year return on $83,583 initial cash invested.
9.63%
Cash On Cash
9.82%
Cap Rate
1.48
DSCR
$4,002
Rent
$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $3,331 expenses = $671 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,002
Total Expenses
$3,331
Mortgage P&I
43%
$1,725
Property Taxes
3%
$132
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440