Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.12% first-year return on $83,016 initial cash invested.
3.12%
Cash On Cash
7.9%
Cap Rate
1.2
DSCR
$3,240
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,024 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,016
Downpayment
20%
$61,920
Closing costs
1%
$3,096
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,024
Mortgage P&I
52%
$1,691
Property Taxes
2%
$61
Home Insurance
4%
$117
HOA
2%
$53
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356