Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $84,150 initial cash invested.
0.21%
Cash On Cash
6.83%
Cap Rate
1.09
DSCR
$3,495
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $3,480 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$3,480
Mortgage P&I
47%
$1,638
Property Taxes
10%
$342
Home Insurance
3%
$110
HOA
6%
$202
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384