Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.66% first-year return on $84,738 initial cash invested.
4.66%
Cash On Cash
8.14%
Cap Rate
1.27
DSCR
$3,404
Rent
$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,404 income − $3,075 expenses = $329 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,075
Mortgage P&I
50%
$1,691
Property Taxes
3%
$114
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374