Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.82% first-year return on $86,292 initial cash invested.
9.82%
Cash On Cash
9.37%
Cap Rate
1.52
DSCR
$4,030
Rent
$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $3,324 expenses = $706 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$3,324
Mortgage P&I
41%
$1,671
Property Taxes
4%
$164
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443