Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.92% first-year return on $83,667 initial cash invested.
1.92%
Cash On Cash
6.97%
Cap Rate
1.16
DSCR
$3,048
Rent
$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $2,914 expenses = $134 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,048
Total Expenses
$2,914
Mortgage P&I
51%
$1,561
Property Taxes
7%
$207
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335