Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.56% first-year return on $85,200 initial cash invested.
9.56%
Cash On Cash
9.2%
Cap Rate
1.51
DSCR
$3,846
Rent
$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $3,167 expenses = $679 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$3,167
Mortgage P&I
42%
$1,621
Property Taxes
3%
$126
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423