Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $84,591 initial cash invested.
2.11%
Cash On Cash
6.96%
Cap Rate
1.18
DSCR
$3,158
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $3,009 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,591
Downpayment
20%
$63,420
Closing costs
1%
$3,171
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,158
Total Expenses
$3,009
Mortgage P&I
50%
$1,564
Property Taxes
8%
$267
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347