Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2% first-year return on $84,549 initial cash invested.
2%
Cash On Cash
7.24%
Cap Rate
1.18
DSCR
$3,716
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $3,575 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$3,575
Mortgage P&I
44%
$1,623
Property Taxes
15%
$562
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409