Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.47% first-year return on $85,179 initial cash invested.
4.47%
Cash On Cash
7.78%
Cap Rate
1.28
DSCR
$3,375
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,375 income − $3,058 expenses = $317 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,375
Total Expenses
$3,058
Mortgage P&I
48%
$1,623
Property Taxes
5%
$176
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371