Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.85% first-year return on $83,415 initial cash invested.
0.85%
Cash On Cash
6.67%
Cap Rate
1.11
DSCR
$2,828
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,828 income − $2,769 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,415
Downpayment
20%
$62,300
Closing costs
1%
$3,115
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,828
Total Expenses
$2,769
Mortgage P&I
55%
$1,560
Property Taxes
4%
$113
Home Insurance
4%
$110
HOA
1%
$25
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311