Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.17% first-year return on $86,040 initial cash invested.
8.17%
Cash On Cash
9.36%
Cap Rate
1.42
DSCR
$4,011
Rent
$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $3,425 expenses = $586 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$3,425
Mortgage P&I
44%
$1,781
Property Taxes
4%
$169
Home Insurance
3%
$113
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441