Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.5% first-year return on $86,460 initial cash invested.
0.5%
Cash On Cash
7.37%
Cap Rate
1.11
DSCR
$3,888
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $3,852 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,888
Total Expenses
$3,852
Mortgage P&I
47%
$1,809
Property Taxes
15%
$602
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428