Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.03% first-year return on $85,893 initial cash invested.
3.03%
Cash On Cash
7.32%
Cap Rate
1.22
DSCR
$3,324
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $3,107 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,893
Downpayment
20%
$64,660
Closing costs
1%
$3,233
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$3,107
Mortgage P&I
49%
$1,622
Property Taxes
7%
$238
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366