Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.36% first-year return on $86,586 initial cash invested.
6.36%
Cash On Cash
8.22%
Cap Rate
1.39
DSCR
$4,078
Rent
$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $3,619 expenses = $459 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,078
Total Expenses
$3,619
Mortgage P&I
40%
$1,615
Property Taxes
12%
$502
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449