Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.39% first-year return on $84,738 initial cash invested.
4.39%
Cash On Cash
7.68%
Cap Rate
1.28
DSCR
$3,444
Rent
$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $3,134 expenses = $310 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,738
Downpayment
20%
$63,560
Closing costs
1%
$3,178
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,444
Total Expenses
$3,134
Mortgage P&I
46%
$1,586
Property Taxes
8%
$263
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379