Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.57% first-year return on $84,276 initial cash invested.
5.57%
Cash On Cash
7.97%
Cap Rate
1.34
DSCR
$3,558
Rent
$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $3,167 expenses = $391 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,167
Mortgage P&I
44%
$1,562
Property Taxes
8%
$279
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391