Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.46% first-year return on $87,132 initial cash invested.
6.46%
Cash On Cash
8.19%
Cap Rate
1.39
DSCR
$3,970
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $3,501 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,132
Downpayment
20%
$65,840
Closing costs
1%
$3,292
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$3,501
Mortgage P&I
41%
$1,618
Property Taxes
11%
$431
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437