Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.92% first-year return on $85,179 initial cash invested.
3.92%
Cash On Cash
7.63%
Cap Rate
1.27
DSCR
$3,734
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $3,456 expenses = $278 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$3,456
Mortgage P&I
43%
$1,606
Property Taxes
11%
$422
Home Insurance
3%
$112
HOA
1%
$47
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411