Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.5% first-year return on $85,620 initial cash invested.
6.5%
Cash On Cash
8.27%
Cap Rate
1.39
DSCR
$3,946
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,946 income − $3,482 expenses = $464 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,620
Downpayment
20%
$64,400
Closing costs
1%
$3,220
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$3,482
Mortgage P&I
41%
$1,598
Property Taxes
11%
$425
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434