Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.58% first-year return on $85,767 initial cash invested.
3.58%
Cash On Cash
7.62%
Cap Rate
1.25
DSCR
$3,774
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $3,518 expenses = $256 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,774
Total Expenses
$3,518
Mortgage P&I
43%
$1,641
Property Taxes
12%
$456
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415