Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.63% first-year return on $84,150 initial cash invested.
4.63%
Cash On Cash
7.92%
Cap Rate
1.28
DSCR
$3,249
Rent
$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,249 income − $2,924 expenses = $325 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,249
Total Expenses
$2,924
Mortgage P&I
50%
$1,625
Property Taxes
3%
$85
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357