Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.49% first-year return on $83,100 initial cash invested.
5.49%
Cash On Cash
8.11%
Cap Rate
1.34
DSCR
$3,670
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $3,290 expenses = $380 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$3,290
Mortgage P&I
43%
$1,567
Property Taxes
9%
$334
Home Insurance
3%
$108
HOA
1%
$33
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404