Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.79% first-year return on $82,995 initial cash invested.
9.79%
Cash On Cash
9.14%
Cap Rate
1.56
DSCR
$4,185
Rent
$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $3,508 expenses = $677 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,995
Downpayment
20%
$61,900
Closing costs
1%
$3,095
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,185
Total Expenses
$3,508
Mortgage P&I
36%
$1,514
Property Taxes
11%
$460
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460