Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.95% first-year return on $85,746 initial cash invested.
1.95%
Cash On Cash
7.26%
Cap Rate
1.17
DSCR
$3,627
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $3,488 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,746
Downpayment
20%
$64,520
Closing costs
1%
$3,226
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,627
Total Expenses
$3,488
Mortgage P&I
46%
$1,667
Property Taxes
4%
$133
Home Insurance
3%
$115
HOA
9%
$340
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399