Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.75% first-year return on $85,368 initial cash invested.
3.75%
Cash On Cash
7.46%
Cap Rate
1.25
DSCR
$3,280
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $3,013 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,368
Downpayment
20%
$64,160
Closing costs
1%
$3,208
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$3,013
Mortgage P&I
49%
$1,595
Property Taxes
4%
$136
Home Insurance
3%
$114
HOA
2%
$53
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361