Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.37% first-year return on $84,150 initial cash invested.
3.37%
Cash On Cash
7.75%
Cap Rate
1.21
DSCR
$3,075
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,075 income − $2,839 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,075
Total Expenses
$2,839
Mortgage P&I
55%
$1,676
Property Taxes
0%
$8
Home Insurance
4%
$110
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338