Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.96% first-year return on $84,717 initial cash invested.
2.96%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$3,070
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $2,861 expenses = $209 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,717
Downpayment
20%
$63,540
Closing costs
1%
$3,177
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$2,861
Mortgage P&I
52%
$1,598
Property Taxes
3%
$107
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338