Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.9% first-year return on $83,226 initial cash invested.
5.9%
Cash On Cash
8.65%
Cap Rate
1.33
DSCR
$3,784
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $3,375 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$3,375
Mortgage P&I
44%
$1,680
Property Taxes
8%
$299
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416