Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.56% first-year return on $83,793 initial cash invested.
5.56%
Cash On Cash
8%
Cap Rate
1.34
DSCR
$3,524
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $3,136 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$3,136
Mortgage P&I
44%
$1,560
Property Taxes
7%
$263
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388