Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.26% first-year return on $83,016 initial cash invested.
5.26%
Cash On Cash
7.81%
Cap Rate
1.32
DSCR
$3,129
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $2,765 expenses = $364 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,016
Downpayment
20%
$61,920
Closing costs
1%
$3,096
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,129
Total Expenses
$2,765
Mortgage P&I
49%
$1,525
Property Taxes
2%
$67
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344