Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.01% first-year return on $87,277 initial cash invested.
4.01%
Cash On Cash
7.67%
Cap Rate
1.28
DSCR
$4,066
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $3,774 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,277
Downpayment
20%
$65,978
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$3,774
Mortgage P&I
41%
$1,653
Property Taxes
10%
$418
Home Insurance
3%
$116
HOA
5%
$204
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447