Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.42% first-year return on $84,444 initial cash invested.
1.42%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$3,388
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $3,288 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,444
Downpayment
20%
$63,280
Closing costs
1%
$3,164
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$3,288
Mortgage P&I
46%
$1,575
Property Taxes
13%
$454
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373