Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.1% first-year return on $83,583 initial cash invested.
9.1%
Cash On Cash
9.28%
Cap Rate
1.49
DSCR
$4,018
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $3,384 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$3,384
Mortgage P&I
40%
$1,620
Property Taxes
7%
$261
Home Insurance
3%
$110
HOA
1%
$26
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442