Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.34% first-year return on $85,599 initial cash invested.
6.34%
Cash On Cash
8.34%
Cap Rate
1.36
DSCR
$3,626
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $3,174 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$3,174
Mortgage P&I
45%
$1,640
Property Taxes
5%
$184
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399