Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.88% first-year return on $84,633 initial cash invested.
0.88%
Cash On Cash
6.77%
Cap Rate
1.12
DSCR
$3,182
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,120 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,120
Mortgage P&I
50%
$1,600
Property Taxes
9%
$300
Home Insurance
4%
$114
HOA
1%
$25
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350