Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $86,628 initial cash invested.
0.73%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$3,135
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,082 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,135
Total Expenses
$3,082
Mortgage P&I
52%
$1,624
Property Taxes
9%
$276
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345