Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.5% first-year return on $84,381 initial cash invested.
8.5%
Cash On Cash
8.83%
Cap Rate
1.48
DSCR
$3,806
Rent
$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $3,208 expenses = $598 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,381
Downpayment
20%
$63,220
Closing costs
1%
$3,161
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$3,208
Mortgage P&I
41%
$1,575
Property Taxes
6%
$228
Home Insurance
3%
$111
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419