Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.29% first-year return on $85,347 initial cash invested.
2.29%
Cash On Cash
7.19%
Cap Rate
1.19
DSCR
$3,537
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,374 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,347
Downpayment
20%
$64,140
Closing costs
1%
$3,207
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$3,374
Mortgage P&I
46%
$1,617
Property Taxes
13%
$442
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389