Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.48% first-year return on $87,069 initial cash invested.
0.48%
Cash On Cash
7.23%
Cap Rate
1.1
DSCR
$3,492
Rent
$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $3,457 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,069
Downpayment
20%
$65,780
Closing costs
1%
$3,289
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$3,457
Mortgage P&I
52%
$1,807
Property Taxes
10%
$345
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384