Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.91% first-year return on $85,830 initial cash invested.
6.91%
Cash On Cash
8.37%
Cap Rate
1.41
DSCR
$3,978
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $3,484 expenses = $494 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$3,484
Mortgage P&I
40%
$1,600
Property Taxes
11%
$419
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438