Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.03% first-year return on $83,730 initial cash invested.
8.03%
Cash On Cash
8.61%
Cap Rate
1.46
DSCR
$3,597
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $3,037 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,730
Downpayment
20%
$62,600
Closing costs
1%
$3,130
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$3,037
Mortgage P&I
43%
$1,542
Property Taxes
4%
$161
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396