Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.78% first-year return on $84,066 initial cash invested.
3.78%
Cash On Cash
7.42%
Cap Rate
1.25
DSCR
$3,232
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $2,967 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$2,967
Mortgage P&I
48%
$1,551
Property Taxes
6%
$205
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356