Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $85,977 initial cash invested.
3.1%
Cash On Cash
7.41%
Cap Rate
1.21
DSCR
$3,236
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $3,014 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,977
Downpayment
20%
$64,740
Closing costs
1%
$3,237
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$3,014
Mortgage P&I
51%
$1,648
Property Taxes
5%
$151
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356