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 $85,893 initial cash invested.
4.47%
Cash On Cash
7.87%
Cap Rate
1.29
DSCR
$3,774
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $3,454 expenses = $320 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,893
Downpayment
20%
$64,660
Closing costs
1%
$3,233
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$3,454
Mortgage P&I
44%
$1,649
Property Taxes
11%
$406
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415