Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.96% first-year return on $87,153 initial cash invested.
5.96%
Cash On Cash
8.22%
Cap Rate
1.35
DSCR
$3,777
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $3,344 expenses = $433 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,153
Downpayment
20%
$65,860
Closing costs
1%
$3,293
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,777
Total Expenses
$3,344
Mortgage P&I
44%
$1,672
Property Taxes
7%
$256
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415