Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $88,917 initial cash invested.
3.79%
Cash On Cash
7.46%
Cap Rate
1.25
DSCR
$3,482
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $3,201 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,201
Mortgage P&I
48%
$1,678
Property Taxes
6%
$218
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383