Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.32% first-year return on $83,877 initial cash invested.
4.32%
Cash On Cash
7.77%
Cap Rate
1.28
DSCR
$3,544
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,544 income − $3,242 expenses = $302 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,877
Downpayment
20%
$62,740
Closing costs
1%
$3,137
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,242
Mortgage P&I
45%
$1,586
Property Taxes
10%
$339
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390