Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $86,733 initial cash invested.
0.76%
Cash On Cash
7.04%
Cap Rate
1.1
DSCR
$3,021
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,966 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$2,966
Mortgage P&I
58%
$1,745
Property Taxes
3%
$76
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332