Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $85,473 initial cash invested.
0.08%
Cash On Cash
6.42%
Cap Rate
1.08
DSCR
$2,884
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $2,878 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,473
Downpayment
20%
$64,260
Closing costs
1%
$3,213
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,878
Mortgage P&I
55%
$1,598
Property Taxes
6%
$186
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317