Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.65% first-year return on $83,247 initial cash invested.
2.65%
Cash On Cash
7.76%
Cap Rate
1.18
DSCR
$3,194
Rent
$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,010 expenses = $184 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,247
Downpayment
20%
$62,140
Closing costs
1%
$3,107
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,010
Mortgage P&I
53%
$1,696
Property Taxes
4%
$142
Home Insurance
2%
$65
HOA
1%
$21
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351