Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.04% first-year return on $86,691 initial cash invested.
0.04%
Cash On Cash
7.28%
Cap Rate
1.09
DSCR
$4,094
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $4,091 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,691
Downpayment
20%
$65,420
Closing costs
1%
$3,271
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$4,091
Mortgage P&I
44%
$1,817
Property Taxes
19%
$766
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450