Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.3% first-year return on $85,305 initial cash invested.
5.3%
Cash On Cash
8%
Cap Rate
1.31
DSCR
$3,336
Rent
$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $2,959 expenses = $377 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$2,959
Mortgage P&I
49%
$1,628
Property Taxes
2%
$82
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367