Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $83,352 initial cash invested.
1.02%
Cash On Cash
7.08%
Cap Rate
1.13
DSCR
$3,417
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,417 income − $3,346 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,352
Downpayment
20%
$62,240
Closing costs
1%
$3,112
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,417
Total Expenses
$3,346
Mortgage P&I
48%
$1,627
Property Taxes
13%
$444
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376