Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.52% first-year return on $86,901 initial cash invested.
5.52%
Cash On Cash
7.8%
Cap Rate
1.34
DSCR
$3,585
Rent
$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $3,185 expenses = $400 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$3,185
Mortgage P&I
44%
$1,591
Property Taxes
7%
$242
Home Insurance
3%
$121
HOA
0%
$13
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394