Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.99% first-year return on $85,809 initial cash invested.
4.99%
Cash On Cash
7.87%
Cap Rate
1.31
DSCR
$3,684
Rent
$357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $3,327 expenses = $357 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$3,327
Mortgage P&I
44%
$1,614
Property Taxes
9%
$347
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405