Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.74% first-year return on $84,024 initial cash invested.
5.74%
Cash On Cash
7.95%
Cap Rate
1.35
DSCR
$3,314
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $2,912 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$2,912
Mortgage P&I
47%
$1,549
Property Taxes
4%
$125
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365