Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.16% first-year return on $86,586 initial cash invested.
2.16%
Cash On Cash
7.1%
Cap Rate
1.19
DSCR
$3,862
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,706 expenses = $156 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
$3,862
Total Expenses
$3,706
Mortgage P&I
42%
$1,623
Property Taxes
17%
$657
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425