Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.83% first-year return on $86,565 initial cash invested.
6.83%
Cash On Cash
8.54%
Cap Rate
1.39
DSCR
$3,873
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $3,380 expenses = $493 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,565
Downpayment
20%
$65,300
Closing costs
1%
$3,265
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$3,380
Mortgage P&I
43%
$1,675
Property Taxes
6%
$250
Home Insurance
3%
$115
HOA
1%
$23
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426