Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.6% first-year return on $84,171 initial cash invested.
0.6%
Cash On Cash
6.81%
Cap Rate
1.11
DSCR
$3,405
Rent
$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $3,363 expenses = $42 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,171
Downpayment
20%
$63,020
Closing costs
1%
$3,151
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$3,363
Mortgage P&I
47%
$1,610
Property Taxes
14%
$483
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375