Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.32% first-year return on $84,339 initial cash invested.
8.32%
Cash On Cash
8.69%
Cap Rate
1.47
DSCR
$3,582
Rent
$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $2,997 expenses = $585 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$2,997
Mortgage P&I
44%
$1,560
Property Taxes
3%
$106
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394