Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $83,205 initial cash invested.
0.16%
Cash On Cash
7.25%
Cap Rate
1.08
DSCR
$3,228
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $3,217 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,205
Downpayment
20%
$62,100
Closing costs
1%
$3,105
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$3,217
Mortgage P&I
54%
$1,737
Property Taxes
8%
$264
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355