Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.55% first-year return on $83,541 initial cash invested.
3.55%
Cash On Cash
7.49%
Cap Rate
1.24
DSCR
$3,243
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $2,996 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$2,996
Mortgage P&I
48%
$1,572
Property Taxes
7%
$213
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357