Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.97% first-year return on $85,200 initial cash invested.
6.97%
Cash On Cash
8.31%
Cap Rate
1.43
DSCR
$4,179
Rent
$495
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
6.1%
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
$4,179
Total Expenses
$3,684
Mortgage P&I
37%
$1,554
Property Taxes
11%
$473
Home Insurance
3%
$112
HOA
3%
$125
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460