Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.73% first-year return on $85,914 initial cash invested.
6.73%
Cash On Cash
8.45%
Cap Rate
1.38
DSCR
$3,746
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $3,264 expenses = $482 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,914
Downpayment
20%
$64,680
Closing costs
1%
$3,234
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$3,264
Mortgage P&I
44%
$1,646
Property Taxes
6%
$225
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412