Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.22% first-year return on $83,079 initial cash invested.
12.22%
Cash On Cash
9.93%
Cap Rate
1.66
DSCR
$4,336
Rent
$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $3,490 expenses = $846 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$3,490
Mortgage P&I
36%
$1,546
Property Taxes
8%
$363
Home Insurance
2%
$108
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477