Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $88,224 initial cash invested.
0.95%
Cash On Cash
6.92%
Cap Rate
1.12
DSCR
$3,326
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,326 income − $3,256 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,326
Total Expenses
$3,256
Mortgage P&I
52%
$1,725
Property Taxes
7%
$232
Home Insurance
4%
$145
HOA
1%
$23
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366