Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.88% first-year return on $84,276 initial cash invested.
0.88%
Cash On Cash
6.78%
Cap Rate
1.11
DSCR
$2,916
Rent
$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $2,854 expenses = $62 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$2,854
Mortgage P&I
55%
$1,605
Property Taxes
6%
$169
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321