Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.35% first-year return on $84,633 initial cash invested.
6.35%
Cash On Cash
8.63%
Cap Rate
1.36
DSCR
$3,856
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,856 income − $3,408 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,856
Total Expenses
$3,408
Mortgage P&I
44%
$1,679
Property Taxes
8%
$304
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424