Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.71% first-year return on $84,948 initial cash invested.
7.71%
Cash On Cash
8.6%
Cap Rate
1.44
DSCR
$3,753
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $3,207 expenses = $546 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,948
Downpayment
20%
$63,760
Closing costs
1%
$3,188
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$3,207
Mortgage P&I
42%
$1,589
Property Taxes
6%
$225
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413