Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.35% first-year return on $83,079 initial cash invested.
4.35%
Cash On Cash
7.86%
Cap Rate
1.28
DSCR
$3,552
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $3,251 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,552
Total Expenses
$3,251
Mortgage P&I
45%
$1,587
Property Taxes
10%
$348
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391