Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.13% first-year return on $86,250 initial cash invested.
5.13%
Cash On Cash
8.39%
Cap Rate
1.3
DSCR
$3,916
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $3,547 expenses = $369 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$3,547
Mortgage P&I
45%
$1,745
Property Taxes
4%
$146
Home Insurance
3%
$114
HOA
5%
$210
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431