Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.4% first-year return on $86,628 initial cash invested.
2.4%
Cash On Cash
7.67%
Cap Rate
1.17
DSCR
$3,328
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,155 expenses = $173 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,628
Downpayment
20%
$65,360
Closing costs
1%
$3,268
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,155
Mortgage P&I
54%
$1,783
Property Taxes
4%
$124
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366