Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.86% first-year return on $85,221 initial cash invested.
2.86%
Cash On Cash
7.37%
Cap Rate
1.21
DSCR
$3,430
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $3,227 expenses = $203 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,221
Downpayment
20%
$64,020
Closing costs
1%
$3,201
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$3,227
Mortgage P&I
47%
$1,625
Property Taxes
9%
$295
Home Insurance
3%
$114
HOA
1%
$27
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377