Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.91% first-year return on $86,901 initial cash invested.
0.91%
Cash On Cash
6.81%
Cap Rate
1.12
DSCR
$3,441
Rent
$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $3,375 expenses = $66 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
$3,441
Total Expenses
$3,375
Mortgage P&I
48%
$1,659
Property Taxes
13%
$430
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379