Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.21% first-year return on $83,877 initial cash invested.
7.21%
Cash On Cash
8.4%
Cap Rate
1.41
DSCR
$3,376
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,376 income − $2,872 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,877
Downpayment
20%
$62,740
Closing costs
1%
$3,137
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,376
Total Expenses
$2,872
Mortgage P&I
46%
$1,557
Property Taxes
2%
$54
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371