Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.26% first-year return on $84,171 initial cash invested.
6.26%
Cash On Cash
8.67%
Cap Rate
1.36
DSCR
$4,005
Rent
$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,005 income − $3,566 expenses = $439 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,171
Downpayment
20%
$63,020
Closing costs
1%
$3,151
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,005
Total Expenses
$3,566
Mortgage P&I
42%
$1,678
Property Taxes
7%
$299
Home Insurance
3%
$114
HOA
3%
$113
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441