Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.97% first-year return on $84,234 initial cash invested.
9.97%
Cash On Cash
9.33%
Cap Rate
1.55
DSCR
$4,198
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,198 income − $3,498 expenses = $700 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,198
Total Expenses
$3,498
Mortgage P&I
38%
$1,585
Property Taxes
9%
$375
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462