Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.03% first-year return on $85,767 initial cash invested.
0.03%
Cash On Cash
6.59%
Cap Rate
1.08
DSCR
$3,216
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,214 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,214
Mortgage P&I
51%
$1,641
Property Taxes
11%
$365
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354