Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.69% first-year return on $65,101 initial cash invested.
7.69%
Cash On Cash
8.28%
Cap Rate
1.35
DSCR
$3,472
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,472 income − $3,055 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,101
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,472
Total Expenses
$3,055
Mortgage P&I
46%
$1,583
Property Taxes
4%
$137
Home Insurance
3%
$108
HOA
1%
$46
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382