Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.67% first-year return on $86,250 initial cash invested.
2.67%
Cash On Cash
7.11%
Cap Rate
1.2
DSCR
$3,267
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $3,075 expenses = $192 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,267
Total Expenses
$3,075
Mortgage P&I
49%
$1,603
Property Taxes
8%
$247
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359