Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.24% first-year return on $86,250 initial cash invested.
3.24%
Cash On Cash
8.21%
Cap Rate
1.22
DSCR
$4,334
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $4,101 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.5%
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
$4,334
Total Expenses
$4,101
Mortgage P&I
42%
$1,818
Property Taxes
16%
$696
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477