Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.22% first-year return on $83,772 initial cash invested.
7.22%
Cash On Cash
8.73%
Cap Rate
1.39
DSCR
$3,501
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $2,997 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,772
Downpayment
20%
$62,640
Closing costs
1%
$3,132
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$2,997
Mortgage P&I
47%
$1,635
Property Taxes
2%
$58
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385