Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.22% first-year return on $85,011 initial cash invested.
8.22%
Cash On Cash
9.54%
Cap Rate
1.42
DSCR
$4,251
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $3,669 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,011
Downpayment
20%
$63,820
Closing costs
1%
$3,191
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$3,669
Mortgage P&I
42%
$1,785
Property Taxes
8%
$326
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468