Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.64% first-year return on $86,775 initial cash invested.
2.64%
Cash On Cash
7.2%
Cap Rate
1.21
DSCR
$3,632
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,441 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$3,441
Mortgage P&I
45%
$1,630
Property Taxes
7%
$263
Home Insurance
3%
$119
HOA
5%
$194
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400