Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.97% first-year return on $85,767 initial cash invested.
5.97%
Cash On Cash
8.1%
Cap Rate
1.35
DSCR
$3,408
Rent
$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $2,981 expenses = $427 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$2,981
Mortgage P&I
47%
$1,614
Property Taxes
3%
$87
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375