Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.34% first-year return on $86,313 initial cash invested.
3.34%
Cash On Cash
7.42%
Cap Rate
1.23
DSCR
$3,316
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $3,076 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$3,076
Mortgage P&I
49%
$1,638
Property Taxes
6%
$193
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$99
Maintenance
4%
$133
Other
11%
$365