Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.49% first-year return on $84,990 initial cash invested.
9.49%
Cash On Cash
9.07%
Cap Rate
1.52
DSCR
$3,849
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $3,177 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$3,177
Mortgage P&I
41%
$1,586
Property Taxes
4%
$171
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423