Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.52% first-year return on $83,310 initial cash invested.
5.52%
Cash On Cash
8.16%
Cap Rate
1.33
DSCR
$3,516
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $3,133 expenses = $383 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
$3,516
Total Expenses
$3,133
Mortgage P&I
45%
$1,592
Property Taxes
7%
$261
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387