Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $86,670 initial cash invested.
0.19%
Cash On Cash
6.58%
Cap Rate
1.09
DSCR
$3,336
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,322 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,670
Downpayment
20%
$65,400
Closing costs
1%
$3,270
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$3,322
Mortgage P&I
49%
$1,645
Property Taxes
13%
$428
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367