Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.98% first-year return on $86,250 initial cash invested.
3.98%
Cash On Cash
7.74%
Cap Rate
1.26
DSCR
$3,506
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,220 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,220
Mortgage P&I
48%
$1,669
Property Taxes
7%
$245
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386