Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.68% first-year return on $83,457 initial cash invested.
9.68%
Cash On Cash
9.22%
Cap Rate
1.53
DSCR
$3,908
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,908 income − $3,235 expenses = $673 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$3,235
Mortgage P&I
40%
$1,566
Property Taxes
6%
$229
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430