Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.3% first-year return on $86,418 initial cash invested.
9.3%
Cash On Cash
9.31%
Cap Rate
1.49
DSCR
$4,182
Rent
$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,182 income − $3,512 expenses = $670 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,182
Total Expenses
$3,512
Mortgage P&I
40%
$1,692
Property Taxes
7%
$280
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460