Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.93% first-year return on $84,129 initial cash invested.
6.93%
Cash On Cash
8.52%
Cap Rate
1.41
DSCR
$4,088
Rent
$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $3,602 expenses = $486 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$3,602
Mortgage P&I
39%
$1,587
Property Taxes
13%
$513
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450