Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.66% first-year return on $83,877 initial cash invested.
1.66%
Cash On Cash
6.79%
Cap Rate
1.15
DSCR
$2,829
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $2,713 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,877
Downpayment
20%
$62,740
Closing costs
1%
$3,137
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$2,713
Mortgage P&I
55%
$1,547
Property Taxes
4%
$107
Home Insurance
3%
$98
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311