Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.38% first-year return on $83,856 initial cash invested.
4.38%
Cash On Cash
7.64%
Cap Rate
1.29
DSCR
$3,486
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $3,180 expenses = $306 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,856
Downpayment
20%
$62,720
Closing costs
1%
$3,136
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,180
Mortgage P&I
44%
$1,551
Property Taxes
9%
$330
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383