Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.05% first-year return on $85,914 initial cash invested.
8.05%
Cash On Cash
8.94%
Cap Rate
1.46
DSCR
$4,509
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $3,933 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,509
Total Expenses
$3,933
Mortgage P&I
37%
$1,654
Property Taxes
14%
$630
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496