Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.53% first-year return on $85,263 initial cash invested.
1.53%
Cash On Cash
6.59%
Cap Rate
1.15
DSCR
$3,069
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,069
Total Expenses
$2,960
Mortgage P&I
50%
$1,528
Property Taxes
9%
$266
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338