Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.63% first-year return on $86,082 initial cash invested.
0.63%
Cash On Cash
6.66%
Cap Rate
1.1
DSCR
$3,068
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $3,023 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,082
Downpayment
20%
$64,840
Closing costs
1%
$3,242
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$3,023
Mortgage P&I
53%
$1,632
Property Taxes
8%
$232
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337