Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.66% first-year return on $87,090 initial cash invested.
2.66%
Cash On Cash
7.27%
Cap Rate
1.19
DSCR
$3,240
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,047 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,047
Mortgage P&I
52%
$1,669
Property Taxes
5%
$148
Home Insurance
4%
$115
HOA
0%
$13
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356