Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.26% first-year return on $85,368 initial cash invested.
4.26%
Cash On Cash
7.69%
Cap Rate
1.27
DSCR
$3,435
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $3,132 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$3,132
Mortgage P&I
47%
$1,615
Property Taxes
7%
$234
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378