Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.91% first-year return on $86,040 initial cash invested.
1.91%
Cash On Cash
7.21%
Cap Rate
1.17
DSCR
$3,650
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $3,513 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$3,513
Mortgage P&I
46%
$1,664
Property Taxes
14%
$493
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402