Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $85,200 initial cash invested.
1.23%
Cash On Cash
6.84%
Cap Rate
1.13
DSCR
$3,051
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,051
Total Expenses
$2,964
Mortgage P&I
53%
$1,615
Property Taxes
7%
$199
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336