Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.67% first-year return on $86,355 initial cash invested.
5.67%
Cash On Cash
8.09%
Cap Rate
1.35
DSCR
$3,884
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $3,476 expenses = $408 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$3,476
Mortgage P&I
42%
$1,631
Property Taxes
7%
$257
Home Insurance
3%
$118
HOA
4%
$150
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427