Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.95% first-year return on $86,250 initial cash invested.
3.95%
Cash On Cash
7.74%
Cap Rate
1.28
DSCR
$4,192
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $3,908 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$3,908
Mortgage P&I
39%
$1,643
Property Taxes
17%
$725
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461