Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.75% first-year return on $84,129 initial cash invested.
7.75%
Cash On Cash
8.93%
Cap Rate
1.44
DSCR
$4,360
Rent
$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $3,817 expenses = $543 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$3,817
Mortgage P&I
37%
$1,626
Property Taxes
14%
$599
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480