Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.53% first-year return on $86,229 initial cash invested.
6.53%
Cash On Cash
8.44%
Cap Rate
1.36
DSCR
$3,537
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,537 income − $3,068 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$3,068
Mortgage P&I
47%
$1,674
Property Taxes
2%
$77
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389