Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7% first-year return on $85,179 initial cash invested.
7%
Cash On Cash
8.53%
Cap Rate
1.4
DSCR
$3,796
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $3,299 expenses = $497 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,796
Total Expenses
$3,299
Mortgage P&I
43%
$1,624
Property Taxes
7%
$271
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418