Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.25% first-year return on $83,079 initial cash invested.
0.25%
Cash On Cash
6.78%
Cap Rate
1.08
DSCR
$2,739
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $2,722 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$2,722
Mortgage P&I
59%
$1,625
Property Taxes
2%
$57
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301