Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.69% first-year return on $85,242 initial cash invested.
0.69%
Cash On Cash
6.63%
Cap Rate
1.12
DSCR
$3,540
Rent
$49
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,242
Downpayment
20%
$64,040
Closing costs
1%
$3,202
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,491
Mortgage P&I
45%
$1,577
Property Taxes
17%
$588
Home Insurance
3%
$114
HOA
0%
$8
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389