Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.05% first-year return on $84,906 initial cash invested.
6.05%
Cash On Cash
8.18%
Cap Rate
1.37
DSCR
$4,024
Rent
$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,024 income − $3,596 expenses = $428 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,024
Total Expenses
$3,596
Mortgage P&I
39%
$1,582
Property Taxes
13%
$531
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443