Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.37% first-year return on $85,200 initial cash invested.
5.37%
Cash On Cash
8.2%
Cap Rate
1.31
DSCR
$3,370
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $2,989 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$2,989
Mortgage P&I
50%
$1,671
Property Taxes
2%
$60
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371