Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $87,825 initial cash invested.
0.08%
Cash On Cash
6.59%
Cap Rate
1.08
DSCR
$3,114
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $3,108 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,825
Downpayment
20%
$66,500
Closing costs
1%
$3,325
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$3,108
Mortgage P&I
54%
$1,694
Property Taxes
8%
$235
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343