Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.37% first-year return on $84,192 initial cash invested.
2.37%
Cash On Cash
7.2%
Cap Rate
1.18
DSCR
$2,954
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,954 income − $2,788 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,954
Total Expenses
$2,788
Mortgage P&I
54%
$1,606
Property Taxes
2%
$62
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325