Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $83,100 initial cash invested.
3.1%
Cash On Cash
7.06%
Cap Rate
1.22
DSCR
$2,892
Rent
$215
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,892
Total Expenses
$2,677
Mortgage P&I
52%
$1,493
Property Taxes
2%
$72
Home Insurance
4%
$108
HOA
1%
$20
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318