Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.32% first-year return on $86,838 initial cash invested.
2.32%
Cash On Cash
7.01%
Cap Rate
1.18
DSCR
$3,260
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $3,092 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,838
Downpayment
20%
$65,560
Closing costs
1%
$3,278
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$3,092
Mortgage P&I
50%
$1,617
Property Taxes
7%
$212
Home Insurance
5%
$147
HOA
0%
$8
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359