Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.81% first-year return on $86,187 initial cash invested.
1.81%
Cash On Cash
7.14%
Cap Rate
1.15
DSCR
$3,146
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,016 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,187
Downpayment
20%
$64,940
Closing costs
1%
$3,247
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$3,016
Mortgage P&I
53%
$1,676
Property Taxes
4%
$130
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346