Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.28% first-year return on $84,696 initial cash invested.
7.28%
Cash On Cash
8.55%
Cap Rate
1.43
DSCR
$4,119
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $3,605 expenses = $514 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$3,605
Mortgage P&I
38%
$1,583
Property Taxes
12%
$511
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453