Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.59% first-year return on $87,090 initial cash invested.
5.59%
Cash On Cash
7.93%
Cap Rate
1.34
DSCR
$3,496
Rent
$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $3,090 expenses = $406 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,496
Total Expenses
$3,090
Mortgage P&I
47%
$1,627
Property Taxes
5%
$158
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385