Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.33% first-year return on $84,339 initial cash invested.
2.33%
Cash On Cash
7.31%
Cap Rate
1.19
DSCR
$3,504
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $3,340 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,339
Downpayment
20%
$63,180
Closing costs
1%
$3,159
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,504
Total Expenses
$3,340
Mortgage P&I
46%
$1,621
Property Taxes
12%
$417
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385