Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.43% first-year return on $84,843 initial cash invested.
7.43%
Cash On Cash
8.52%
Cap Rate
1.44
DSCR
$4,082
Rent
$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $3,557 expenses = $525 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,843
Downpayment
20%
$63,660
Closing costs
1%
$3,183
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$3,557
Mortgage P&I
39%
$1,573
Property Taxes
12%
$482
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449