Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.91% first-year return on $86,922 initial cash invested.
3.91%
Cash On Cash
7.62%
Cap Rate
1.25
DSCR
$3,334
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $3,051 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,922
Downpayment
20%
$65,640
Closing costs
1%
$3,282
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$3,051
Mortgage P&I
50%
$1,668
Property Taxes
4%
$134
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367