Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.11% first-year return on $85,200 initial cash invested.
4.11%
Cash On Cash
7.41%
Cap Rate
1.27
DSCR
$3,314
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$3,022
Mortgage P&I
47%
$1,551
Property Taxes
6%
$210
Home Insurance
3%
$112
HOA
1%
$21
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365