Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.69% first-year return on $86,754 initial cash invested.
5.69%
Cash On Cash
8.13%
Cap Rate
1.35
DSCR
$4,257
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $3,846 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$3,846
Mortgage P&I
38%
$1,638
Property Taxes
15%
$635
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468