Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.05% first-year return on $88,896 initial cash invested.
2.05%
Cash On Cash
6.91%
Cap Rate
1.18
DSCR
$3,532
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $3,380 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$3,380
Mortgage P&I
47%
$1,652
Property Taxes
7%
$249
Home Insurance
3%
$112
HOA
5%
$166
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389