Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.85% first-year return on $86,250 initial cash invested.
3.85%
Cash On Cash
8.01%
Cap Rate
1.25
DSCR
$3,867
Rent
$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $3,590 expenses = $277 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,867
Total Expenses
$3,590
Mortgage P&I
45%
$1,738
Property Taxes
11%
$423
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425