Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.83% first-year return on $86,250 initial cash invested.
8.83%
Cash On Cash
9.05%
Cap Rate
1.48
DSCR
$3,970
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $3,335 expenses = $635 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,970
Total Expenses
$3,335
Mortgage P&I
42%
$1,658
Property Taxes
5%
$209
Home Insurance
3%
$114
HOA
0%
$4
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437