Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.87% first-year return on $85,788 initial cash invested.
2.87%
Cash On Cash
7.63%
Cap Rate
1.2
DSCR
$3,508
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $3,303 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$3,303
Mortgage P&I
49%
$1,708
Property Taxes
8%
$288
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386