Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $85,494 initial cash invested.
0.1%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$3,288
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,288 income − $3,281 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,288
Total Expenses
$3,281
Mortgage P&I
49%
$1,625
Property Taxes
13%
$420
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362