Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.49% first-year return on $86,250 initial cash invested.
4.49%
Cash On Cash
7.95%
Cap Rate
1.28
DSCR
$3,596
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,596 income − $3,273 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$3,273
Mortgage P&I
47%
$1,685
Property Taxes
7%
$250
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396