Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.53% first-year return on $85,389 initial cash invested.
7.53%
Cash On Cash
9.15%
Cap Rate
1.4
DSCR
$3,950
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $3,414 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,389
Downpayment
20%
$64,180
Closing costs
1%
$3,209
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$3,414
Mortgage P&I
44%
$1,752
Property Taxes
8%
$318
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434