Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.01% first-year return on $84,822 initial cash invested.
2.01%
Cash On Cash
7.12%
Cap Rate
1.16
DSCR
$2,962
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,962 income − $2,820 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,962
Total Expenses
$2,820
Mortgage P&I
55%
$1,628
Property Taxes
3%
$74
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326