Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.86% first-year return on $83,961 initial cash invested.
4.86%
Cash On Cash
7.78%
Cap Rate
1.3
DSCR
$3,130
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $2,790 expenses = $340 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$2,790
Mortgage P&I
50%
$1,572
Property Taxes
1%
$42
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344