Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $84,885 initial cash invested.
0.66%
Cash On Cash
6.65%
Cap Rate
1.1
DSCR
$2,930
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,883 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,885
Downpayment
20%
$63,700
Closing costs
1%
$3,185
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,930
Total Expenses
$2,883
Mortgage P&I
55%
$1,600
Property Taxes
7%
$193
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322