Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.39% first-year return on $88,518 initial cash invested.
3.39%
Cash On Cash
7.33%
Cap Rate
1.23
DSCR
$3,368
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $3,118 expenses = $250 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,368
Total Expenses
$3,118
Mortgage P&I
49%
$1,666
Property Taxes
6%
$193
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370