Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.71% first-year return on $83,100 initial cash invested.
4.71%
Cash On Cash
7.73%
Cap Rate
1.3
DSCR
$3,231
Rent
$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,231 income − $2,905 expenses = $326 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$2,905
Mortgage P&I
48%
$1,541
Property Taxes
5%
$158
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355