Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $83,100 initial cash invested.
0.56%
Cash On Cash
6.56%
Cap Rate
1.12
DSCR
$3,472
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,472
Total Expenses
$3,433
Mortgage P&I
44%
$1,516
Property Taxes
17%
$588
Home Insurance
3%
$108
HOA
1%
$40
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382