Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.55% first-year return on $88,329 initial cash invested.
3.55%
Cash On Cash
7.75%
Cap Rate
1.25
DSCR
$4,298
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $4,037 expenses = $261 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,298
Total Expenses
$4,037
Mortgage P&I
40%
$1,730
Property Taxes
17%
$728
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473