Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.01% first-year return on $83,898 initial cash invested.
7.01%
Cash On Cash
8.67%
Cap Rate
1.39
DSCR
$3,705
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $3,215 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$3,215
Mortgage P&I
44%
$1,630
Property Taxes
5%
$191
Home Insurance
3%
$105
HOA
1%
$29
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408