Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.16% first-year return on $85,536 initial cash invested.
5.16%
Cash On Cash
7.84%
Cap Rate
1.32
DSCR
$3,420
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $3,052 expenses = $368 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$3,052
Mortgage P&I
47%
$1,596
Property Taxes
5%
$177
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376