Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.48% first-year return on $85,620 initial cash invested.
2.48%
Cash On Cash
7.54%
Cap Rate
1.19
DSCR
$3,470
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $3,293 expenses = $177 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$3,293
Mortgage P&I
49%
$1,707
Property Taxes
7%
$259
Home Insurance
3%
$114
HOA
1%
$33
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382