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 $84,654 initial cash invested.
6.05%
Cash On Cash
8.09%
Cap Rate
1.36
DSCR
$3,408
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $2,981 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$2,981
Mortgage P&I
46%
$1,578
Property Taxes
4%
$129
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375