Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $83,835 initial cash invested.
1.96%
Cash On Cash
7.09%
Cap Rate
1.16
DSCR
$3,134
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $2,997 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,835
Downpayment
20%
$62,700
Closing costs
1%
$3,135
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$2,997
Mortgage P&I
51%
$1,591
Property Taxes
6%
$191
Home Insurance
5%
$144
HOA
0%
$6
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345