Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.25% first-year return on $86,208 initial cash invested.
0.25%
Cash On Cash
6.51%
Cap Rate
1.08
DSCR
$2,806
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $2,788 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,208
Downpayment
20%
$64,960
Closing costs
1%
$3,248
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,788
Mortgage P&I
58%
$1,632
Property Taxes
3%
$86
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309