Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.75% first-year return on $83,142 initial cash invested.
0.75%
Cash On Cash
6.73%
Cap Rate
1.11
DSCR
$3,068
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $3,016 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,142
Downpayment
20%
$62,040
Closing costs
1%
$3,102
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$3,016
Mortgage P&I
51%
$1,564
Property Taxes
10%
$299
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337