Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.46% first-year return on $86,250 initial cash invested.
7.46%
Cash On Cash
8.48%
Cap Rate
1.42
DSCR
$3,693
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $3,157 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,693
Total Expenses
$3,157
Mortgage P&I
44%
$1,614
Property Taxes
5%
$173
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406