Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.6% first-year return on $84,081 initial cash invested.
4.6%
Cash On Cash
8.06%
Cap Rate
1.3
DSCR
$3,015
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $2,693 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,015
Total Expenses
$2,693
Mortgage P&I
49%
$1,479
Property Taxes
3%
$88
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332
Projection Charts
Investment Value YoY