Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.17% first-year return on $84,150 initial cash invested.
3.17%
Cash On Cash
7.95%
Cap Rate
1.21
DSCR
$3,536
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $3,314 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,536
Total Expenses
$3,314
Mortgage P&I
49%
$1,723
Property Taxes
6%
$197
Home Insurance
3%
$110
HOA
2%
$83
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389