Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.75% first-year return on $83,499 initial cash invested.
5.75%
Cash On Cash
8.3%
Cap Rate
1.33
DSCR
$3,344
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $2,944 expenses = $400 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,499
Downpayment
20%
$62,380
Closing costs
1%
$3,119
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$2,944
Mortgage P&I
49%
$1,624
Property Taxes
2%
$71
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368