Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.1% first-year return on $85,179 initial cash invested.
6.1%
Cash On Cash
8.89%
Cap Rate
1.34
DSCR
$4,160
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $3,727 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$3,727
Mortgage P&I
43%
$1,771
Property Taxes
10%
$430
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458