Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $86,229 initial cash invested.
0.18%
Cash On Cash
6.51%
Cap Rate
1.08
DSCR
$2,978
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $2,965 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$2,965
Mortgage P&I
55%
$1,631
Property Taxes
7%
$208
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328