Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $84,192 initial cash invested.
1.3%
Cash On Cash
6.88%
Cap Rate
1.13
DSCR
$2,973
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $2,882 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$2,882
Mortgage P&I
54%
$1,596
Property Taxes
5%
$161
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327