Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.22% first-year return on $85,809 initial cash invested.
6.22%
Cash On Cash
8.5%
Cap Rate
1.36
DSCR
$4,101
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $3,656 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$3,656
Mortgage P&I
41%
$1,679
Property Taxes
11%
$467
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451