Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.31% first-year return on $86,250 initial cash invested.
8.31%
Cash On Cash
8.87%
Cap Rate
1.46
DSCR
$3,888
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $3,291 expenses = $597 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,888
Total Expenses
$3,291
Mortgage P&I
42%
$1,649
Property Taxes
5%
$204
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428