Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7% first-year return on $84,150 initial cash invested.
7%
Cash On Cash
8.48%
Cap Rate
1.41
DSCR
$3,924
Rent
$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $3,433 expenses = $491 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
$3,924
Total Expenses
$3,433
Mortgage P&I
40%
$1,577
Property Taxes
10%
$411
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432