Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.13% first-year return on $83,688 initial cash invested.
5.13%
Cash On Cash
7.99%
Cap Rate
1.31
DSCR
$3,400
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $3,042 expenses = $358 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,400
Total Expenses
$3,042
Mortgage P&I
47%
$1,588
Property Taxes
5%
$186
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374