Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.7% first-year return on $83,016 initial cash invested.
4.7%
Cash On Cash
7.88%
Cap Rate
1.3
DSCR
$3,578
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $3,253 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,016
Downpayment
20%
$61,920
Closing costs
1%
$3,096
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$3,253
Mortgage P&I
44%
$1,564
Property Taxes
4%
$128
Home Insurance
3%
$110
HOA
7%
$235
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394