Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.5% first-year return on $83,759 initial cash invested.
1.5%
Cash On Cash
6.83%
Cap Rate
1.14
DSCR
$2,900
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $2,795 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,759
Downpayment
20%
$62,628
Closing costs
1%
$3,131
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$2,795
Mortgage P&I
54%
$1,560
Property Taxes
3%
$100
Home Insurance
4%
$110
HOA
1%
$39
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319