Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.71% first-year return on $85,410 initial cash invested.
4.71%
Cash On Cash
7.7%
Cap Rate
1.3
DSCR
$3,584
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $3,249 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,410
Downpayment
20%
$64,200
Closing costs
1%
$3,210
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$3,249
Mortgage P&I
44%
$1,581
Property Taxes
9%
$335
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394