Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $87,699 initial cash invested.
3.63%
Cash On Cash
7.48%
Cap Rate
1.25
DSCR
$3,747
Rent
$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $3,482 expenses = $265 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,699
Downpayment
20%
$66,380
Closing costs
1%
$3,319
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$3,482
Mortgage P&I
44%
$1,654
Property Taxes
11%
$417
Home Insurance
3%
$108
HOA
1%
$29
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412