Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.12% first-year return on $84,465 initial cash invested.
6.12%
Cash On Cash
8.02%
Cap Rate
1.37
DSCR
$3,364
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,364 income − $2,933 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,364
Total Expenses
$2,933
Mortgage P&I
46%
$1,549
Property Taxes
4%
$128
Home Insurance
3%
$111
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370