Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.11% first-year return on $86,544 initial cash invested.
1.11%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$3,460
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $3,380 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,460
Total Expenses
$3,380
Mortgage P&I
47%
$1,641
Property Taxes
12%
$408
Home Insurance
3%
$105
HOA
1%
$50
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381