Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.9% first-year return on $84,864 initial cash invested.
0.9%
Cash On Cash
6.64%
Cap Rate
1.12
DSCR
$2,986
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $2,922 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$2,922
Mortgage P&I
53%
$1,580
Property Taxes
7%
$204
Home Insurance
4%
$124
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328