Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.09% first-year return on $86,250 initial cash invested.
4.09%
Cash On Cash
7.79%
Cap Rate
1.26
DSCR
$3,428
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $3,134 expenses = $294 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
$3,428
Total Expenses
$3,134
Mortgage P&I
49%
$1,678
Property Taxes
5%
$177
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377