Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.21% first-year return on $86,166 initial cash invested.
0.21%
Cash On Cash
6.69%
Cap Rate
1.08
DSCR
$2,918
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $2,903 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$2,903
Mortgage P&I
58%
$1,678
Property Taxes
4%
$116
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321