Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.72% first-year return on $86,628 initial cash invested.
1.72%
Cash On Cash
7.1%
Cap Rate
1.15
DSCR
$3,184
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,184 income − $3,060 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,628
Downpayment
20%
$65,360
Closing costs
1%
$3,268
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,184
Total Expenses
$3,060
Mortgage P&I
53%
$1,682
Property Taxes
7%
$208
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350