Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $86,733 initial cash invested.
0.64%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$3,282
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $3,236 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,282
Total Expenses
$3,236
Mortgage P&I
51%
$1,684
Property Taxes
10%
$321
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361