Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $85,095 initial cash invested.
3.79%
Cash On Cash
7.59%
Cap Rate
1.26
DSCR
$3,670
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $3,401 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,095
Downpayment
20%
$63,900
Closing costs
1%
$3,195
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$3,401
Mortgage P&I
44%
$1,604
Property Taxes
12%
$435
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404