Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.8% first-year return on $86,649 initial cash invested.
5.8%
Cash On Cash
8.21%
Cap Rate
1.33
DSCR
$3,450
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $3,031 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,649
Downpayment
20%
$65,380
Closing costs
1%
$3,269
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$3,031
Mortgage P&I
49%
$1,679
Property Taxes
2%
$59
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380