Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.11% first-year return on $85,179 initial cash invested.
0.11%
Cash On Cash
6.88%
Cap Rate
1.07
DSCR
$2,986
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $2,978 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$2,978
Mortgage P&I
57%
$1,706
Property Taxes
5%
$146
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328