Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.77% first-year return on $86,775 initial cash invested.
5.77%
Cash On Cash
8.08%
Cap Rate
1.34
DSCR
$3,540
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $3,123 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,775
Downpayment
20%
$65,500
Closing costs
1%
$3,275
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,123
Mortgage P&I
47%
$1,646
Property Taxes
4%
$158
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$389