Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $83,856 initial cash invested.
0.9%
Cash On Cash
6.94%
Cap Rate
1.12
DSCR
$3,363
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $3,300 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,300
Mortgage P&I
48%
$1,616
Property Taxes
13%
$429
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370