Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.3% first-year return on $88,686 initial cash invested.
2.3%
Cash On Cash
7.07%
Cap Rate
1.2
DSCR
$3,861
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $3,691 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,686
Downpayment
20%
$67,320
Closing costs
1%
$3,366
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$3,691
Mortgage P&I
43%
$1,658
Property Taxes
16%
$602
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425