Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $86,145 initial cash invested.
0.89%
Cash On Cash
6.64%
Cap Rate
1.11
DSCR
$3,016
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,016 income − $2,952 expenses = $64 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,145
Downpayment
20%
$64,900
Closing costs
1%
$3,245
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,016
Total Expenses
$2,952
Mortgage P&I
53%
$1,611
Property Taxes
4%
$110
Home Insurance
4%
$113
HOA
3%
$92
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332