Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.51% first-year return on $83,331 initial cash invested.
1.51%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$3,044
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $2,939 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,331
Downpayment
20%
$62,220
Closing costs
1%
$3,111
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$2,939
Mortgage P&I
51%
$1,553
Property Taxes
8%
$239
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335