Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.01% first-year return on $85,263 initial cash invested.
7.01%
Cash On Cash
8.34%
Cap Rate
1.4
DSCR
$3,490
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $2,992 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,263
Downpayment
20%
$64,060
Closing costs
1%
$3,203
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$2,992
Mortgage P&I
45%
$1,587
Property Taxes
3%
$117
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384