Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.96% first-year return on $83,982 initial cash invested.
7.96%
Cash On Cash
8.92%
Cap Rate
1.45
DSCR
$4,156
Rent
$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $3,599 expenses = $557 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,982
Downpayment
20%
$62,840
Closing costs
1%
$3,142
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$3,599
Mortgage P&I
39%
$1,612
Property Taxes
11%
$460
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457