Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.63% first-year return on $88,350 initial cash invested.
9.63%
Cash On Cash
9.13%
Cap Rate
1.52
DSCR
$3,957
Rent
$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $3,248 expenses = $709 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$3,248
Mortgage P&I
43%
$1,682
Property Taxes
3%
$104
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435