Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.92% first-year return on $84,717 initial cash invested.
5.92%
Cash On Cash
8.2%
Cap Rate
1.35
DSCR
$3,758
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $3,340 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,717
Downpayment
20%
$63,540
Closing costs
1%
$3,177
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$3,340
Mortgage P&I
43%
$1,602
Property Taxes
9%
$353
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413