Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $83,331 initial cash invested.
0.13%
Cash On Cash
6.58%
Cap Rate
1.09
DSCR
$3,309
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $3,300 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$3,300
Mortgage P&I
47%
$1,564
Property Taxes
14%
$477
Home Insurance
3%
$112
HOA
1%
$23
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364