Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.3% first-year return on $85,683 initial cash invested.
7.3%
Cash On Cash
8.51%
Cap Rate
1.42
DSCR
$3,801
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $3,280 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,683
Downpayment
20%
$64,460
Closing costs
1%
$3,223
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$3,280
Mortgage P&I
42%
$1,613
Property Taxes
7%
$270
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418