Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.62% first-year return on $84,486 initial cash invested.
3.62%
Cash On Cash
7.43%
Cap Rate
1.24
DSCR
$3,135
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $2,880 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$2,880
Mortgage P&I
50%
$1,580
Property Taxes
4%
$120
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345