Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.84% first-year return on $86,985 initial cash invested.
5.84%
Cash On Cash
8.09%
Cap Rate
1.35
DSCR
$3,902
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $3,479 expenses = $423 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,985
Downpayment
20%
$65,700
Closing costs
1%
$3,285
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$3,479
Mortgage P&I
42%
$1,636
Property Taxes
10%
$398
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429