Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.29% first-year return on $84,570 initial cash invested.
8.29%
Cash On Cash
8.8%
Cap Rate
1.47
DSCR
$3,873
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $3,289 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,570
Downpayment
20%
$63,400
Closing costs
1%
$3,170
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$3,289
Mortgage P&I
41%
$1,585
Property Taxes
7%
$273
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426