Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.49% first-year return on $85,389 initial cash invested.
2.49%
Cash On Cash
7.27%
Cap Rate
1.2
DSCR
$3,556
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $3,379 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$3,379
Mortgage P&I
46%
$1,624
Property Taxes
12%
$430
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391