Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.74% first-year return on $83,793 initial cash invested.
3.74%
Cash On Cash
7.52%
Cap Rate
1.25
DSCR
$3,183
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $2,922 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,793
Downpayment
20%
$62,660
Closing costs
1%
$3,133
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$2,922
Mortgage P&I
49%
$1,575
Property Taxes
4%
$135
Home Insurance
3%
$110
HOA
1%
$21
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350