Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.06% first-year return on $85,137 initial cash invested.
2.06%
Cash On Cash
7.28%
Cap Rate
1.17
DSCR
$3,424
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,278 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,137
Downpayment
20%
$63,940
Closing costs
1%
$3,197
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$3,278
Mortgage P&I
48%
$1,657
Property Taxes
10%
$342
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377