Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.36% first-year return on $86,607 initial cash invested.
0.36%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$3,015
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $2,989 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$2,989
Mortgage P&I
55%
$1,647
Property Taxes
7%
$200
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$90
Maintenance
4%
$121
Other
11%
$332