Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.78% first-year return on $85,494 initial cash invested.
9.78%
Cash On Cash
9.15%
Cap Rate
1.55
DSCR
$4,250
Rent
$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $3,553 expenses = $697 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$3,553
Mortgage P&I
37%
$1,583
Property Taxes
10%
$409
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468