Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.2% first-year return on $86,985 initial cash invested.
3.2%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$3,696
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $3,464 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,985
Downpayment
20%
$65,700
Closing costs
1%
$3,285
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,696
Total Expenses
$3,464
Mortgage P&I
44%
$1,632
Property Taxes
12%
$458
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407