Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.49% first-year return on $85,935 initial cash invested.
3.49%
Cash On Cash
7.74%
Cap Rate
1.23
DSCR
$3,550
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,300 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,300
Mortgage P&I
48%
$1,694
Property Taxes
8%
$288
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390