Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $84,612 initial cash invested.
5.43%
Cash On Cash
8.12%
Cap Rate
1.32
DSCR
$3,363
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $2,980 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,612
Downpayment
20%
$63,440
Closing costs
1%
$3,172
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$2,980
Mortgage P&I
48%
$1,628
Property Taxes
3%
$93
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370