Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.98% first-year return on $84,906 initial cash invested.
6.98%
Cash On Cash
8.49%
Cap Rate
1.42
DSCR
$4,266
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $3,772 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,266
Total Expenses
$3,772
Mortgage P&I
37%
$1,590
Property Taxes
14%
$618
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469