Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.51% first-year return on $87,090 initial cash invested.
4.51%
Cash On Cash
7.78%
Cap Rate
1.27
DSCR
$3,332
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $3,005 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,332
Total Expenses
$3,005
Mortgage P&I
50%
$1,673
Property Taxes
3%
$84
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367