Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $86,355 initial cash invested.
2.27%
Cash On Cash
7.07%
Cap Rate
1.18
DSCR
$3,358
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $3,195 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,355
Downpayment
20%
$65,100
Closing costs
1%
$3,255
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$3,195
Mortgage P&I
48%
$1,620
Property Taxes
7%
$227
Home Insurance
4%
$119
HOA
3%
$88
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369