Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.11% first-year return on $86,922 initial cash invested.
2.11%
Cash On Cash
7.02%
Cap Rate
1.18
DSCR
$3,586
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,586 income − $3,433 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$3,433
Mortgage P&I
45%
$1,624
Property Taxes
14%
$486
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394