Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.77% first-year return on $83,604 initial cash invested.
8.77%
Cash On Cash
8.87%
Cap Rate
1.49
DSCR
$3,728
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $3,117 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,604
Downpayment
20%
$62,480
Closing costs
1%
$3,124
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,728
Total Expenses
$3,117
Mortgage P&I
42%
$1,549
Property Taxes
5%
$185
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410