Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.34% first-year return on $85,305 initial cash invested.
6.34%
Cash On Cash
8.24%
Cap Rate
1.37
DSCR
$3,542
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $3,091 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$3,091
Mortgage P&I
45%
$1,608
Property Taxes
5%
$163
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390