Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.4% first-year return on $86,229 initial cash invested.
4.4%
Cash On Cash
7.66%
Cap Rate
1.29
DSCR
$3,742
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $3,426 expenses = $316 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,742
Total Expenses
$3,426
Mortgage P&I
43%
$1,607
Property Taxes
12%
$432
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412