Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.49% first-year return on $84,150 initial cash invested.
4.49%
Cash On Cash
7.74%
Cap Rate
1.28
DSCR
$3,354
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $3,039 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,354
Total Expenses
$3,039
Mortgage P&I
47%
$1,583
Property Taxes
6%
$206
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369