Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.38% first-year return on $86,250 initial cash invested.
1.38%
Cash On Cash
6.76%
Cap Rate
1.14
DSCR
$3,028
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $2,929 expenses = $99 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,028
Total Expenses
$2,929
Mortgage P&I
53%
$1,611
Property Taxes
6%
$175
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333