Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $86,040 initial cash invested.
1.9%
Cash On Cash
7.6%
Cap Rate
1.15
DSCR
$3,108
Rent
$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $2,972 expenses = $136 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$2,972
Mortgage P&I
58%
$1,792
Property Taxes
0%
$2
Home Insurance
4%
$114
HOA
0%
$8
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342