Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.67% first-year return on $86,376 initial cash invested.
3.67%
Cash On Cash
7.49%
Cap Rate
1.24
DSCR
$3,250
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $2,986 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,376
Downpayment
20%
$65,120
Closing costs
1%
$3,256
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$2,986
Mortgage P&I
50%
$1,638
Property Taxes
4%
$116
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$358