Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.95% first-year return on $86,250 initial cash invested.
4.95%
Cash On Cash
7.71%
Cap Rate
1.32
DSCR
$3,626
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $3,270 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,626
Total Expenses
$3,270
Mortgage P&I
44%
$1,586
Property Taxes
9%
$335
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399