Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.24% first-year return on $85,431 initial cash invested.
0.24%
Cash On Cash
6.51%
Cap Rate
1.09
DSCR
$3,099
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $3,082 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,099
Total Expenses
$3,082
Mortgage P&I
52%
$1,602
Property Taxes
9%
$284
Home Insurance
4%
$114
HOA
1%
$28
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341