Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.78% first-year return on $86,754 initial cash invested.
5.78%
Cash On Cash
8.22%
Cap Rate
1.35
DSCR
$4,107
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $3,689 expenses = $418 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,107
Total Expenses
$3,689
Mortgage P&I
40%
$1,661
Property Taxes
13%
$518
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452