Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $87,300 initial cash invested.
0.73%
Cash On Cash
6.86%
Cap Rate
1.1
DSCR
$2,986
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $2,933 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$2,933
Mortgage P&I
57%
$1,715
Property Taxes
3%
$84
Home Insurance
4%
$116
HOA
0%
$4
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$90
Maintenance
4%
$119
Other
11%
$328