Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.62% first-year return on $83,100 initial cash invested.
9.62%
Cash On Cash
9.34%
Cap Rate
1.53
DSCR
$4,352
Rent
$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,352 income − $3,686 expenses = $666 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,352
Total Expenses
$3,686
Mortgage P&I
36%
$1,572
Property Taxes
12%
$526
Home Insurance
2%
$108
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479