Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.34% first-year return on $85,263 initial cash invested.
2.34%
Cash On Cash
7.34%
Cap Rate
1.19
DSCR
$3,540
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $3,374 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,263
Downpayment
20%
$64,060
Closing costs
1%
$3,203
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,374
Mortgage P&I
47%
$1,651
Property Taxes
11%
$379
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389