Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $83,079 initial cash invested.
4.07%
Cash On Cash
7.78%
Cap Rate
1.26
DSCR
$3,426
Rent
$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,144 expenses = $282 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$3,144
Mortgage P&I
46%
$1,591
Property Taxes
8%
$280
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377