Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.43% first-year return on $83,310 initial cash invested.
8.43%
Cash On Cash
8.96%
Cap Rate
1.46
DSCR
$3,586
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,001 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,310
Downpayment
20%
$62,200
Closing costs
1%
$3,110
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,001
Mortgage P&I
44%
$1,595
Property Taxes
2%
$79
Home Insurance
3%
$109
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394