Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.32% first-year return on $83,142 initial cash invested.
6.32%
Cash On Cash
8.06%
Cap Rate
1.37
DSCR
$3,200
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,142
Downpayment
20%
$62,040
Closing costs
1%
$3,102
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$2,762
Mortgage P&I
47%
$1,517
Property Taxes
1%
$47
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352