Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.66% first-year return on $84,465 initial cash invested.
1.66%
Cash On Cash
6.92%
Cap Rate
1.15
DSCR
$2,949
Rent
$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,949 income − $2,832 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,949
Total Expenses
$2,832
Mortgage P&I
54%
$1,590
Property Taxes
4%
$128
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324