Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.05% first-year return on $84,549 initial cash invested.
3.05%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$2,978
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $2,763 expenses = $215 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$2,763
Mortgage P&I
53%
$1,590
Property Taxes
2%
$50
Home Insurance
4%
$111
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328