Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.39% first-year return on $86,460 initial cash invested.
3.39%
Cash On Cash
7.51%
Cap Rate
1.23
DSCR
$3,528
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $3,284 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$3,284
Mortgage P&I
47%
$1,654
Property Taxes
8%
$284
Home Insurance
3%
$114
HOA
1%
$33
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388