Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.55% first-year return on $85,431 initial cash invested.
4.55%
Cash On Cash
7.75%
Cap Rate
1.3
DSCR
$3,759
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,759 income − $3,435 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,431
Downpayment
20%
$64,220
Closing costs
1%
$3,211
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$3,435
Mortgage P&I
43%
$1,600
Property Taxes
12%
$453
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413