Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $88,560 initial cash invested.
3.27%
Cash On Cash
7.41%
Cap Rate
1.24
DSCR
$3,948
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $3,707 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,707
Mortgage P&I
42%
$1,675
Property Taxes
14%
$564
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434