Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.72% first-year return on $83,205 initial cash invested.
4.72%
Cash On Cash
7.69%
Cap Rate
1.3
DSCR
$3,294
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,294 income − $2,967 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,205
Downpayment
20%
$62,100
Closing costs
1%
$3,105
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,294
Total Expenses
$2,967
Mortgage P&I
46%
$1,531
Property Taxes
6%
$206
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362