Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.99% first-year return on $85,179 initial cash invested.
1.99%
Cash On Cash
7.07%
Cap Rate
1.16
DSCR
$2,991
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,991 income − $2,850 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,991
Total Expenses
$2,850
Mortgage P&I
54%
$1,623
Property Taxes
3%
$97
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329