Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.21% first-year return on $84,150 initial cash invested.
3.21%
Cash On Cash
7.45%
Cap Rate
1.21
DSCR
$2,998
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $2,773 expenses = $225 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$2,773
Mortgage P&I
54%
$1,611
Property Taxes
1%
$32
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330