Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.28% first-year return on $85,872 initial cash invested.
7.28%
Cash On Cash
8.75%
Cap Rate
1.4
DSCR
$3,912
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $3,391 expenses = $521 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,872
Downpayment
20%
$64,640
Closing costs
1%
$3,232
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$3,391
Mortgage P&I
43%
$1,679
Property Taxes
8%
$296
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430