Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.78% first-year return on $86,019 initial cash invested.
0.78%
Cash On Cash
6.88%
Cap Rate
1.11
DSCR
$3,238
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,182 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,019
Downpayment
20%
$64,780
Closing costs
1%
$3,239
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$3,182
Mortgage P&I
52%
$1,672
Property Taxes
9%
$292
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356