Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.24% first-year return on $85,200 initial cash invested.
1.24%
Cash On Cash
6.84%
Cap Rate
1.13
DSCR
$3,196
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $3,108 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$3,108
Mortgage P&I
50%
$1,609
Property Taxes
9%
$299
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352