Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.2% first-year return on $82,995 initial cash invested.
9.2%
Cash On Cash
9.1%
Cap Rate
1.5
DSCR
$3,663
Rent
$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $3,027 expenses = $636 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,663
Total Expenses
$3,027
Mortgage P&I
43%
$1,563
Property Taxes
3%
$105
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403