Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.16% first-year return on $85,263 initial cash invested.
8.16%
Cash On Cash
8.62%
Cap Rate
1.46
DSCR
$3,711
Rent
$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $3,131 expenses = $580 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,263
Downpayment
20%
$64,060
Closing costs
1%
$3,203
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,711
Total Expenses
$3,131
Mortgage P&I
42%
$1,573
Property Taxes
5%
$182
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408