Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.25% first-year return on $87,153 initial cash invested.
0.25%
Cash On Cash
6.93%
Cap Rate
1.09
DSCR
$3,320
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $3,302 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,153
Downpayment
20%
$65,860
Closing costs
1%
$3,293
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$3,302
Mortgage P&I
53%
$1,752
Property Taxes
9%
$304
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365