Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.49% first-year return on $84,465 initial cash invested.
4.49%
Cash On Cash
8.14%
Cap Rate
1.28
DSCR
$3,708
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $3,392 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$3,392
Mortgage P&I
45%
$1,683
Property Taxes
9%
$351
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408