Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.1% first-year return on $85,473 initial cash invested.
9.1%
Cash On Cash
9.02%
Cap Rate
1.49
DSCR
$3,640
Rent
$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $2,992 expenses = $648 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,473
Downpayment
20%
$64,260
Closing costs
1%
$3,213
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$2,992
Mortgage P&I
45%
$1,620
Property Taxes
0%
$5
Home Insurance
3%
$117
HOA
0%
$12
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400