Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.89% first-year return on $85,074 initial cash invested.
3.89%
Cash On Cash
7.82%
Cap Rate
1.24
DSCR
$3,303
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $3,027 expenses = $276 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$3,027
Mortgage P&I
51%
$1,673
Property Taxes
4%
$118
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363