Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.07% first-year return on $88,812 initial cash invested.
2.07%
Cash On Cash
7.05%
Cap Rate
1.18
DSCR
$3,746
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $3,593 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,746
Total Expenses
$3,593
Mortgage P&I
45%
$1,677
Property Taxes
12%
$461
Home Insurance
3%
$124
HOA
2%
$57
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412