Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.94% first-year return on $85,851 initial cash invested.
1.94%
Cash On Cash
7.22%
Cap Rate
1.17
DSCR
$3,512
Rent
$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $3,373 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,851
Downpayment
20%
$64,620
Closing costs
1%
$3,231
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,512
Total Expenses
$3,373
Mortgage P&I
47%
$1,666
Property Taxes
11%
$401
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386