Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.05% first-year return on $86,859 initial cash invested.
8.05%
Cash On Cash
8.38%
Cap Rate
1.46
DSCR
$3,519
Rent
$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $2,936 expenses = $583 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,859
Downpayment
20%
$65,580
Closing costs
1%
$3,279
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$2,936
Mortgage P&I
44%
$1,565
Property Taxes
2%
$59
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387