Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.75% first-year return on $68,398 initial cash invested.
2.75%
Cash On Cash
7.02%
Cap Rate
1.17
DSCR
$3,021
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $2,864 expenses = $157 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,398
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,021
Total Expenses
$2,864
Mortgage P&I
54%
$1,626
Property Taxes
3%
$96
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332