Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.9% first-year return on $83,646 initial cash invested.
6.9%
Cash On Cash
8.43%
Cap Rate
1.4
DSCR
$3,632
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,151 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$3,151
Mortgage P&I
43%
$1,571
Property Taxes
6%
$227
Home Insurance
3%
$118
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400