Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.99% first-year return on $85,599 initial cash invested.
7.99%
Cash On Cash
8.81%
Cap Rate
1.45
DSCR
$4,188
Rent
$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $3,618 expenses = $570 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,599
Downpayment
20%
$64,380
Closing costs
1%
$3,219
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$3,618
Mortgage P&I
39%
$1,626
Property Taxes
11%
$453
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461