Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.12% first-year return on $84,675 initial cash invested.
5.12%
Cash On Cash
8.04%
Cap Rate
1.31
DSCR
$3,518
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $3,157 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,675
Downpayment
20%
$63,500
Closing costs
1%
$3,175
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$3,157
Mortgage P&I
46%
$1,626
Property Taxes
7%
$237
Home Insurance
3%
$97
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387