Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $85,914 initial cash invested.
1.84%
Cash On Cash
7%
Cap Rate
1.17
DSCR
$3,428
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $3,296 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$3,296
Mortgage P&I
47%
$1,617
Property Taxes
11%
$387
Home Insurance
3%
$117
HOA
0%
$10
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377