Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.06% first-year return on $86,733 initial cash invested.
0.06%
Cash On Cash
7.12%
Cap Rate
1.07
DSCR
$3,162
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $3,158 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,162
Total Expenses
$3,158
Mortgage P&I
57%
$1,811
Property Taxes
5%
$156
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348