Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.47% first-year return on $83,688 initial cash invested.
6.47%
Cash On Cash
8.42%
Cap Rate
1.39
DSCR
$4,052
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $3,601 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$3,601
Mortgage P&I
39%
$1,583
Property Taxes
8%
$323
Home Insurance
3%
$113
HOA
5%
$204
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446