Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.24% first-year return on $84,318 initial cash invested.
1.24%
Cash On Cash
6.87%
Cap Rate
1.13
DSCR
$2,936
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,849 expenses = $87 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,318
Downpayment
20%
$63,160
Closing costs
1%
$3,158
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,849
Mortgage P&I
55%
$1,605
Property Taxes
5%
$133
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323