Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.07% first-year return on $84,003 initial cash invested.
1.07%
Cash On Cash
6.76%
Cap Rate
1.13
DSCR
$3,062
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $2,987 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$2,987
Mortgage P&I
51%
$1,573
Property Taxes
9%
$262
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337