Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.25% first-year return on $86,271 initial cash invested.
9.25%
Cash On Cash
8.97%
Cap Rate
1.54
DSCR
$4,626
Rent
$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $3,961 expenses = $665 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,271
Downpayment
20%
$65,020
Closing costs
1%
$3,251
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$3,961
Mortgage P&I
34%
$1,580
Property Taxes
15%
$692
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509