Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.06% first-year return on $85,746 initial cash invested.
3.06%
Cash On Cash
7.6%
Cap Rate
1.22
DSCR
$3,906
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $3,687 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$3,687
Mortgage P&I
43%
$1,668
Property Taxes
15%
$575
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430