Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.73% first-year return on $84,150 initial cash invested.
9.73%
Cash On Cash
9.28%
Cap Rate
1.53
DSCR
$4,066
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $3,384 expenses = $682 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$3,384
Mortgage P&I
39%
$1,590
Property Taxes
7%
$301
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447