Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.29% first-year return on $86,460 initial cash invested.
2.29%
Cash On Cash
7.35%
Cap Rate
1.17
DSCR
$3,244
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $3,079 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$3,079
Mortgage P&I
53%
$1,703
Property Taxes
5%
$157
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357