Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.61% first-year return on $84,003 initial cash invested.
2.61%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$3,256
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,256 income − $3,073 expenses = $183 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,256
Total Expenses
$3,073
Mortgage P&I
48%
$1,564
Property Taxes
7%
$239
Home Insurance
4%
$117
HOA
1%
$46
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358