Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.8% first-year return on $86,481 initial cash invested.
1.8%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$3,237
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $3,107 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$3,107
Mortgage P&I
51%
$1,664
Property Taxes
5%
$150
Home Insurance
3%
$105
HOA
3%
$89
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356