Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.68% first-year return on $85,179 initial cash invested.
0.68%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$3,386
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,386 income − $3,338 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,338
Mortgage P&I
50%
$1,700
Property Taxes
11%
$376
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372