Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.67% first-year return on $86,565 initial cash invested.
0.67%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$3,306
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $3,258 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,565
Downpayment
20%
$65,300
Closing costs
1%
$3,265
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$3,258
Mortgage P&I
49%
$1,628
Property Taxes
12%
$389
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364