Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.24% first-year return on $86,040 initial cash invested.
5.24%
Cash On Cash
8.08%
Cap Rate
1.32
DSCR
$3,921
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $3,545 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,921
Total Expenses
$3,545
Mortgage P&I
42%
$1,649
Property Taxes
11%
$449
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431