Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.31% first-year return on $83,331 initial cash invested.
3.31%
Cash On Cash
7.11%
Cap Rate
1.24
DSCR
$3,172
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$2,942
Mortgage P&I
47%
$1,487
Property Taxes
8%
$266
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349