Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.51% first-year return on $85,200 initial cash invested.
2.51%
Cash On Cash
7.22%
Cap Rate
1.19
DSCR
$3,356
Rent
$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$3,178
Mortgage P&I
48%
$1,613
Property Taxes
9%
$312
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369