Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.47% first-year return on $86,166 initial cash invested.
3.47%
Cash On Cash
7.34%
Cap Rate
1.23
DSCR
$3,159
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $2,910 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,166
Downpayment
20%
$64,920
Closing costs
1%
$3,246
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$2,910
Mortgage P&I
51%
$1,610
Property Taxes
2%
$78
Home Insurance
4%
$124
HOA
1%
$25
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347