Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.58% first-year return on $85,578 initial cash invested.
3.58%
Cash On Cash
7.58%
Cap Rate
1.25
DSCR
$3,648
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $3,393 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,578
Downpayment
20%
$64,360
Closing costs
1%
$3,218
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$3,393
Mortgage P&I
45%
$1,632
Property Taxes
11%
$405
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401