Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.35% first-year return on $85,284 initial cash invested.
5.35%
Cash On Cash
7.83%
Cap Rate
1.34
DSCR
$3,844
Rent
$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,284
Downpayment
20%
$64,080
Closing costs
1%
$3,204
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$3,464
Mortgage P&I
41%
$1,557
Property Taxes
13%
$486
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423