Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.49% first-year return on $85,095 initial cash invested.
6.49%
Cash On Cash
8.47%
Cap Rate
1.39
DSCR
$4,314
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $3,854 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$3,854
Mortgage P&I
38%
$1,621
Property Taxes
15%
$643
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475