Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $83,268 initial cash invested.
0.79%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$2,944
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $2,889 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,268
Downpayment
20%
$62,160
Closing costs
1%
$3,108
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$2,889
Mortgage P&I
53%
$1,549
Property Taxes
7%
$202
Home Insurance
4%
$108
HOA
1%
$29
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324