Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.68% first-year return on $84,381 initial cash invested.
9.68%
Cash On Cash
9.04%
Cap Rate
1.54
DSCR
$3,968
Rent
$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $3,287 expenses = $681 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$3,287
Mortgage P&I
39%
$1,542
Property Taxes
7%
$296
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436