Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.23% first-year return on $85,158 initial cash invested.
5.23%
Cash On Cash
8.15%
Cap Rate
1.31
DSCR
$3,526
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,526 income − $3,155 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$3,155
Mortgage P&I
47%
$1,661
Property Taxes
5%
$179
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388