Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.46% first-year return on $84,549 initial cash invested.
5.46%
Cash On Cash
8.23%
Cap Rate
1.33
DSCR
$3,921
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $3,536 expenses = $385 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$3,536
Mortgage P&I
42%
$1,632
Property Taxes
11%
$413
Home Insurance
3%
$117
HOA
1%
$40
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431