Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.8% first-year return on $320k initial cash invested.
4.8%
Cash On Cash
7.69%
Cap Rate
1.26
DSCR
$15,988
Rent
$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$15,988 income − $14,707 expenses = $1,281 cash flow
Investment Breakdown
|
Purchase Price
$1439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$288k
Closing costs
1%
$14,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$15,988
Total Expenses
$14,707
Mortgage P&I
46%
$7,299
Property Taxes
10%
$1,527
Home Insurance
3%
$420
HOA
0%
$23
Property Management
12%
$1,919
CapEx
4%
$640
Vacancy
3%
$480
Maintenance
4%
$640
Other
11%
$1,759