Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.9% first-year return on $84,129 initial cash invested.
8.9%
Cash On Cash
9.14%
Cap Rate
1.5
DSCR
$4,344
Rent
$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $3,720 expenses = $624 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,344
Total Expenses
$3,720
Mortgage P&I
37%
$1,601
Property Taxes
5%
$232
Home Insurance
3%
$115
HOA
7%
$295
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478