Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $85,788 initial cash invested.
1.43%
Cash On Cash
6.88%
Cap Rate
1.14
DSCR
$3,255
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,255 income − $3,153 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,255
Total Expenses
$3,153
Mortgage P&I
50%
$1,620
Property Taxes
10%
$310
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358