Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $85,893 initial cash invested.
0.96%
Cash On Cash
6.78%
Cap Rate
1.12
DSCR
$3,204
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $3,135 expenses = $69 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,893
Downpayment
20%
$64,660
Closing costs
1%
$3,233
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,135
Mortgage P&I
51%
$1,630
Property Taxes
9%
$286
Home Insurance
3%
$98
HOA
1%
$33
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352