Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.96% first-year return on $85,431 initial cash invested.
7.96%
Cash On Cash
8.72%
Cap Rate
1.46
DSCR
$4,082
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,082 income − $3,515 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,082
Total Expenses
$3,515
Mortgage P&I
39%
$1,602
Property Taxes
10%
$411
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449