Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.8% first-year return on $85,767 initial cash invested.
0.8%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$3,195
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $3,138 expenses = $57 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,767
Downpayment
20%
$64,540
Closing costs
1%
$3,227
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$3,138
Mortgage P&I
52%
$1,649
Property Taxes
9%
$289
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351