Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1% first-year return on $87,846 initial cash invested.
1%
Cash On Cash
6.8%
Cap Rate
1.12
DSCR
$3,064
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $2,991 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,991
Mortgage P&I
55%
$1,689
Property Taxes
5%
$140
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337