Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.25% first-year return on $85,179 initial cash invested.
0.25%
Cash On Cash
6.57%
Cap Rate
1.1
DSCR
$3,471
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,471 income − $3,453 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,471
Total Expenses
$3,453
Mortgage P&I
46%
$1,594
Property Taxes
16%
$566
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382