Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.59% first-year return on $85,200 initial cash invested.
6.59%
Cash On Cash
8.55%
Cap Rate
1.39
DSCR
$4,408
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,408 income − $3,940 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,408
Total Expenses
$3,940
Mortgage P&I
37%
$1,636
Property Taxes
16%
$694
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485