Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.87% first-year return on $86,292 initial cash invested.
9.87%
Cash On Cash
9.87%
Cap Rate
1.49
DSCR
$4,164
Rent
$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $3,454 expenses = $710 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,164
Total Expenses
$3,454
Mortgage P&I
43%
$1,798
Property Taxes
3%
$113
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458