Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.38% first-year return on $83,856 initial cash invested.
3.38%
Cash On Cash
8%
Cap Rate
1.22
DSCR
$3,598
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,598 income − $3,362 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$3,362
Mortgage P&I
48%
$1,710
Property Taxes
9%
$306
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396