Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.5% first-year return on $87,006 initial cash invested.
3.5%
Cash On Cash
7.42%
Cap Rate
1.23
DSCR
$3,236
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $2,982 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,006
Downpayment
20%
$65,720
Closing costs
1%
$3,286
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$2,982
Mortgage P&I
51%
$1,649
Property Taxes
3%
$113
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356