Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.36% first-year return on $83,394 initial cash invested.
8.36%
Cash On Cash
8.89%
Cap Rate
1.48
DSCR
$4,258
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $3,677 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,394
Downpayment
20%
$62,280
Closing costs
1%
$3,114
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$3,677
Mortgage P&I
37%
$1,557
Property Taxes
13%
$561
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468