Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $84,864 initial cash invested.
2.26%
Cash On Cash
7.49%
Cap Rate
1.17
DSCR
$3,372
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $3,212 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,864
Downpayment
20%
$63,680
Closing costs
1%
$3,184
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$3,212
Mortgage P&I
50%
$1,692
Property Taxes
8%
$257
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371