Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.23% first-year return on $85,158 initial cash invested.
6.23%
Cash On Cash
8.37%
Cap Rate
1.37
DSCR
$3,945
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $3,503 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$3,503
Mortgage P&I
41%
$1,631
Property Taxes
11%
$417
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434