Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.52% first-year return on $86,775 initial cash invested.
4.52%
Cash On Cash
7.73%
Cap Rate
1.29
DSCR
$3,704
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $3,377 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$3,377
Mortgage P&I
44%
$1,634
Property Taxes
10%
$373
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407