Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.8% first-year return on $84,360 initial cash invested.
5.8%
Cash On Cash
8.26%
Cap Rate
1.34
DSCR
$3,462
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $3,054 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,360
Downpayment
20%
$63,200
Closing costs
1%
$3,160
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$3,054
Mortgage P&I
47%
$1,628
Property Taxes
4%
$135
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381