Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.2% first-year return on $83,856 initial cash invested.
2.2%
Cash On Cash
7.02%
Cap Rate
1.19
DSCR
$3,321
Rent
$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $3,167 expenses = $154 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,321
Total Expenses
$3,167
Mortgage P&I
47%
$1,547
Property Taxes
11%
$377
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365