Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.1% first-year return on $85,494 initial cash invested.
0.1%
Cash On Cash
6.43%
Cap Rate
1.09
DSCR
$3,285
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,285 income − $3,278 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,285
Total Expenses
$3,278
Mortgage P&I
48%
$1,584
Property Taxes
14%
$475
Home Insurance
3%
$103
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361