Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.41% first-year return on $84,969 initial cash invested.
2.41%
Cash On Cash
7.18%
Cap Rate
1.19
DSCR
$3,248
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $3,077 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,969
Downpayment
20%
$63,780
Closing costs
1%
$3,189
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$3,077
Mortgage P&I
50%
$1,608
Property Taxes
8%
$253
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357