Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.98% first-year return on $85,599 initial cash invested.
4.98%
Cash On Cash
7.8%
Cap Rate
1.31
DSCR
$3,354
Rent
$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $2,999 expenses = $355 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$2,999
Mortgage P&I
48%
$1,603
Property Taxes
4%
$141
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369