Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.27% first-year return on $85,179 initial cash invested.
5.27%
Cash On Cash
7.95%
Cap Rate
1.33
DSCR
$3,639
Rent
$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,639
Total Expenses
$3,265
Mortgage P&I
44%
$1,599
Property Taxes
4%
$162
Home Insurance
3%
$112
HOA
4%
$154
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400