Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.93% first-year return on $86,250 initial cash invested.
6.93%
Cash On Cash
8.39%
Cap Rate
1.39
DSCR
$3,560
Rent
$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $3,062 expenses = $498 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$3,062
Mortgage P&I
46%
$1,631
Property Taxes
2%
$54
Home Insurance
3%
$117
HOA
1%
$50
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$392