Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.85% first-year return on $84,150 initial cash invested.
3.85%
Cash On Cash
7.78%
Cap Rate
1.25
DSCR
$3,351
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $3,081 expenses = $270 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$3,081
Mortgage P&I
49%
$1,638
Property Taxes
4%
$143
Home Insurance
3%
$110
HOA
1%
$50
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369