Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.96% first-year return on $87,048 initial cash invested.
1.96%
Cash On Cash
7.35%
Cap Rate
1.16
DSCR
$3,248
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,248 income − $3,106 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,048
Downpayment
20%
$65,760
Closing costs
1%
$3,288
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,248
Total Expenses
$3,106
Mortgage P&I
54%
$1,742
Property Taxes
5%
$146
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$390
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357