Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.68% first-year return on $85,473 initial cash invested.
1.68%
Cash On Cash
6.92%
Cap Rate
1.16
DSCR
$3,366
Rent
$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $3,246 expenses = $120 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,473
Downpayment
20%
$64,260
Closing costs
1%
$3,213
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,246
Mortgage P&I
48%
$1,599
Property Taxes
11%
$386
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370