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 $86,901 initial cash invested.
0.04%
Cash On Cash
6.58%
Cap Rate
1.08
DSCR
$3,243
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,240 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,901
Downpayment
20%
$65,620
Closing costs
1%
$3,281
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,240
Mortgage P&I
51%
$1,665
Property Taxes
7%
$212
Home Insurance
4%
$117
HOA
4%
$143
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357