Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4% first-year return on $86,040 initial cash invested.
4%
Cash On Cash
7.67%
Cap Rate
1.27
DSCR
$3,920
Rent
$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $3,633 expenses = $287 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,920
Total Expenses
$3,633
Mortgage P&I
42%
$1,628
Property Taxes
14%
$558
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431