Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.24% first-year return on $85,158 initial cash invested.
3.24%
Cash On Cash
7.47%
Cap Rate
1.22
DSCR
$3,238
Rent
$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,008 expenses = $230 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$3,008
Mortgage P&I
50%
$1,630
Property Taxes
5%
$164
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356