Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.49% first-year return on $85,998 initial cash invested.
0.49%
Cash On Cash
7.1%
Cap Rate
1.09
DSCR
$3,116
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,081 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,998
Downpayment
20%
$64,760
Closing costs
1%
$3,238
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,081
Mortgage P&I
56%
$1,755
Property Taxes
5%
$161
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343