Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $87,531 initial cash invested.
0.44%
Cash On Cash
7.14%
Cap Rate
1.1
DSCR
$3,627
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $3,595 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,627
Total Expenses
$3,595
Mortgage P&I
49%
$1,793
Property Taxes
12%
$447
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399