Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $86,292 initial cash invested.
0.51%
Cash On Cash
6.82%
Cap Rate
1.1
DSCR
$3,216
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,179 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,179
Mortgage P&I
52%
$1,681
Property Taxes
9%
$287
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354