Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.4% first-year return on $86,313 initial cash invested.
0.4%
Cash On Cash
6.66%
Cap Rate
1.09
DSCR
$2,998
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $2,969 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$2,969
Mortgage P&I
55%
$1,656
Property Taxes
6%
$179
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330