Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.86% first-year return on $85,221 initial cash invested.
1.86%
Cash On Cash
7.23%
Cap Rate
1.16
DSCR
$3,213
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $3,081 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,213
Total Expenses
$3,081
Mortgage P&I
52%
$1,668
Property Taxes
6%
$192
Home Insurance
4%
$115
HOA
0%
$13
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$353