Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $86,523 initial cash invested.
0.35%
Cash On Cash
6.63%
Cap Rate
1.09
DSCR
$3,216
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $3,191 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,216
Total Expenses
$3,191
Mortgage P&I
51%
$1,650
Property Taxes
10%
$306
Home Insurance
3%
$110
HOA
1%
$31
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354