Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.8% first-year return on $83,058 initial cash invested.
2.8%
Cash On Cash
7.99%
Cap Rate
1.19
DSCR
$3,514
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $3,320 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,058
Downpayment
20%
$61,960
Closing costs
1%
$3,098
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,514
Total Expenses
$3,320
Mortgage P&I
49%
$1,727
Property Taxes
8%
$289
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387