Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.57% first-year return on $83,289 initial cash invested.
8.57%
Cash On Cash
8.84%
Cap Rate
1.49
DSCR
$3,862
Rent
$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,267 expenses = $595 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,289
Downpayment
20%
$62,180
Closing costs
1%
$3,109
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,267
Mortgage P&I
40%
$1,541
Property Taxes
8%
$306
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425