Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.76% first-year return on $85,704 initial cash invested.
6.76%
Cash On Cash
8.72%
Cap Rate
1.38
DSCR
$3,928
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $3,445 expenses = $483 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,704
Downpayment
20%
$64,480
Closing costs
1%
$3,224
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$3,445
Mortgage P&I
43%
$1,704
Property Taxes
7%
$257
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432