Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.84% first-year return on $84,969 initial cash invested.
4.84%
Cash On Cash
8.58%
Cap Rate
1.29
DSCR
$4,194
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $3,851 expenses = $343 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$3,851
Mortgage P&I
42%
$1,770
Property Taxes
13%
$543
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461