Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.49% first-year return on $88,749 initial cash invested.
7.49%
Cash On Cash
8.69%
Cap Rate
1.43
DSCR
$4,606
Rent
$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,606 income − $4,052 expenses = $554 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,606
Total Expenses
$4,052
Mortgage P&I
37%
$1,702
Property Taxes
14%
$664
Home Insurance
3%
$120
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507