Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.01% first-year return on $86,481 initial cash invested.
7.01%
Cash On Cash
8.82%
Cap Rate
1.39
DSCR
$4,220
Rent
$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $3,715 expenses = $505 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$3,715
Mortgage P&I
41%
$1,722
Property Taxes
10%
$442
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464