Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.2% first-year return on $85,179 initial cash invested.
1.2%
Cash On Cash
6.93%
Cap Rate
1.13
DSCR
$3,182
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,097 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,182
Total Expenses
$3,097
Mortgage P&I
51%
$1,635
Property Taxes
8%
$269
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350