Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.9% first-year return on $86,250 initial cash invested.
5.9%
Cash On Cash
8.18%
Cap Rate
1.34
DSCR
$3,450
Rent
$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,026 expenses = $424 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,026
Mortgage P&I
48%
$1,654
Property Taxes
2%
$84
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380