Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $84,297 initial cash invested.
3.84%
Cash On Cash
7.51%
Cap Rate
1.25
DSCR
$3,254
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $2,984 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,297
Downpayment
20%
$63,140
Closing costs
1%
$3,157
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,254
Total Expenses
$2,984
Mortgage P&I
48%
$1,577
Property Taxes
6%
$189
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358