Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $84,423 initial cash invested.
1.46%
Cash On Cash
6.87%
Cap Rate
1.14
DSCR
$3,147
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,147 income − $3,044 expenses = $103 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,423
Downpayment
20%
$63,260
Closing costs
1%
$3,163
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,147
Total Expenses
$3,044
Mortgage P&I
50%
$1,583
Property Taxes
9%
$274
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346