Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.09% first-year return on $85,410 initial cash invested.
8.09%
Cash On Cash
8.75%
Cap Rate
1.45
DSCR
$3,698
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,698 income − $3,122 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,410
Downpayment
20%
$64,200
Closing costs
1%
$3,210
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,698
Total Expenses
$3,122
Mortgage P&I
44%
$1,616
Property Taxes
4%
$138
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407