Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.27% first-year return on $87,090 initial cash invested.
6.27%
Cash On Cash
8.2%
Cap Rate
1.36
DSCR
$3,428
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $2,973 expenses = $455 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$2,973
Mortgage P&I
48%
$1,655
Property Taxes
1%
$38
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377