Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.2% first-year return on $83,079 initial cash invested.
2.2%
Cash On Cash
7.07%
Cap Rate
1.18
DSCR
$3,027
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $2,875 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$2,875
Mortgage P&I
51%
$1,553
Property Taxes
6%
$185
Home Insurance
4%
$108
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333