Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $85,515 initial cash invested.
1.02%
Cash On Cash
6.82%
Cap Rate
1.12
DSCR
$3,063
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,063 income − $2,990 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,515
Downpayment
20%
$64,300
Closing costs
1%
$3,215
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,063
Total Expenses
$2,990
Mortgage P&I
53%
$1,631
Property Taxes
7%
$200
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337