Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $83,268 initial cash invested.
1.41%
Cash On Cash
6.79%
Cap Rate
1.15
DSCR
$3,348
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $3,250 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,268
Downpayment
20%
$62,160
Closing costs
1%
$3,108
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$3,250
Mortgage P&I
46%
$1,527
Property Taxes
14%
$461
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368