Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.32% first-year return on $88,518 initial cash invested.
2.32%
Cash On Cash
7.25%
Cap Rate
1.18
DSCR
$3,344
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,344 income − $3,173 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$3,173
Mortgage P&I
52%
$1,725
Property Taxes
6%
$205
Home Insurance
3%
$98
HOA
0%
$8
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368