Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $84,276 initial cash invested.
4.54%
Cash On Cash
8.16%
Cap Rate
1.27
DSCR
$3,532
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,213 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,213
Mortgage P&I
48%
$1,686
Property Taxes
6%
$204
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389