Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.08% first-year return on $83,184 initial cash invested.
4.08%
Cash On Cash
7.71%
Cap Rate
1.26
DSCR
$3,249
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $2,966 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,184
Downpayment
20%
$62,080
Closing costs
1%
$3,104
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,249
Total Expenses
$2,966
Mortgage P&I
49%
$1,582
Property Taxes
3%
$93
Home Insurance
3%
$112
HOA
2%
$75
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357