Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.15% first-year return on $83,688 initial cash invested.
5.15%
Cash On Cash
8.08%
Cap Rate
1.31
DSCR
$3,424
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,065 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,065
Mortgage P&I
47%
$1,611
Property Taxes
5%
$177
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377