Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $83,961 initial cash invested.
0.91%
Cash On Cash
6.69%
Cap Rate
1.12
DSCR
$2,943
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $2,879 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,961
Downpayment
20%
$62,820
Closing costs
1%
$3,141
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$2,879
Mortgage P&I
53%
$1,568
Property Taxes
7%
$198
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$353
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324