Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.41% first-year return on $84,129 initial cash invested.
0.41%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$2,942
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $2,913 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,942
Total Expenses
$2,913
Mortgage P&I
54%
$1,595
Property Taxes
7%
$207
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324