Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $84,297 initial cash invested.
1.98%
Cash On Cash
6.95%
Cap Rate
1.17
DSCR
$3,052
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $2,913 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,297
Downpayment
20%
$63,140
Closing costs
1%
$3,157
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$2,913
Mortgage P&I
51%
$1,567
Property Taxes
6%
$196
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336