Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.65% first-year return on $86,523 initial cash invested.
4.65%
Cash On Cash
7.78%
Cap Rate
1.29
DSCR
$3,603
Rent
$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $3,268 expenses = $335 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$3,268
Mortgage P&I
45%
$1,637
Property Taxes
8%
$277
Home Insurance
3%
$116
HOA
0%
$14
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396