Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.72% first-year return on $87,720 initial cash invested.
7.72%
Cash On Cash
8.47%
Cap Rate
1.45
DSCR
$3,954
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$3,390
Mortgage P&I
41%
$1,620
Property Taxes
7%
$291
Home Insurance
3%
$119
HOA
0%
$16
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435