Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.76% first-year return on $87,174 initial cash invested.
3.76%
Cash On Cash
7.57%
Cap Rate
1.24
DSCR
$3,183
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $2,910 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,174
Downpayment
20%
$65,880
Closing costs
1%
$3,294
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$2,910
Mortgage P&I
53%
$1,678
Property Taxes
3%
$107
Home Insurance
1%
$44
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350