Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.86% first-year return on $85,095 initial cash invested.
2.86%
Cash On Cash
7.01%
Cap Rate
1.21
DSCR
$3,134
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $2,931 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$2,931
Mortgage P&I
49%
$1,539
Property Taxes
7%
$209
Home Insurance
4%
$112
HOA
0%
$6
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345