Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.15% first-year return on $85,242 initial cash invested.
2.15%
Cash On Cash
7.23%
Cap Rate
1.17
DSCR
$3,220
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $3,067 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,242
Downpayment
20%
$64,040
Closing costs
1%
$3,202
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$3,067
Mortgage P&I
51%
$1,648
Property Taxes
7%
$210
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354