Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $86,460 initial cash invested.
0.35%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$3,054
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $3,029 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$3,029
Mortgage P&I
54%
$1,658
Property Taxes
7%
$219
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336