Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.3% first-year return on $84,129 initial cash invested.
9.3%
Cash On Cash
9.18%
Cap Rate
1.5
DSCR
$3,848
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,848 income − $3,196 expenses = $652 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
$3,848
Total Expenses
$3,196
Mortgage P&I
42%
$1,604
Property Taxes
4%
$172
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423