Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $87,888 initial cash invested.
3.88%
Cash On Cash
7.51%
Cap Rate
1.25
DSCR
$3,432
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,432 income − $3,148 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,888
Downpayment
20%
$66,560
Closing costs
1%
$3,328
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,432
Total Expenses
$3,148
Mortgage P&I
48%
$1,661
Property Taxes
6%
$193
Home Insurance
3%
$119
HOA
0%
$8
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378