Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.88% first-year return on $83,583 initial cash invested.
4.88%
Cash On Cash
7.85%
Cap Rate
1.3
DSCR
$3,402
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $3,062 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,402
Total Expenses
$3,062
Mortgage P&I
46%
$1,567
Property Taxes
7%
$227
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374