Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.04% first-year return on $85,368 initial cash invested.
2.04%
Cash On Cash
7.21%
Cap Rate
1.18
DSCR
$3,675
Rent
$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,675 income − $3,530 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$3,530
Mortgage P&I
45%
$1,636
Property Taxes
14%
$530
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404