Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.42% first-year return on $86,943 initial cash invested.
2.42%
Cash On Cash
7.24%
Cap Rate
1.18
DSCR
$3,300
Rent
$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $3,125 expenses = $175 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,943
Downpayment
20%
$65,660
Closing costs
1%
$3,283
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,300
Total Expenses
$3,125
Mortgage P&I
51%
$1,673
Property Taxes
6%
$214
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$396
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$363