Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.58% first-year return on $87,300 initial cash invested.
6.58%
Cash On Cash
8.15%
Cap Rate
1.38
DSCR
$3,490
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $3,011 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,490
Total Expenses
$3,011
Mortgage P&I
47%
$1,623
Property Taxes
2%
$84
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384