Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $85,620 initial cash invested.
0.74%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$3,794
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $3,741 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,794
Total Expenses
$3,741
Mortgage P&I
43%
$1,615
Property Taxes
19%
$722
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417