Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.7% first-year return on $86,334 initial cash invested.
4.7%
Cash On Cash
7.86%
Cap Rate
1.29
DSCR
$3,500
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $3,162 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,334
Downpayment
20%
$65,080
Closing costs
1%
$3,254
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$3,162
Mortgage P&I
47%
$1,654
Property Taxes
5%
$158
Home Insurance
3%
$114
HOA
1%
$46
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385