Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.73% first-year return on $85,032 initial cash invested.
6.73%
Cash On Cash
8.51%
Cap Rate
1.37
DSCR
$3,510
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $3,033 expenses = $477 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,032
Downpayment
20%
$63,840
Closing costs
1%
$3,192
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,510
Total Expenses
$3,033
Mortgage P&I
47%
$1,647
Property Taxes
2%
$80
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386