Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.01% first-year return on $84,024 initial cash invested.
8.01%
Cash On Cash
9.24%
Cap Rate
1.43
DSCR
$4,257
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $3,696 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,024
Downpayment
20%
$62,880
Closing costs
1%
$3,144
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$3,696
Mortgage P&I
40%
$1,689
Property Taxes
11%
$448
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468