Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.82% first-year return on $84,990 initial cash invested.
2.82%
Cash On Cash
7.27%
Cap Rate
1.2
DSCR
$3,069
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $2,869 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,069
Total Expenses
$2,869
Mortgage P&I
52%
$1,609
Property Taxes
3%
$102
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338