Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.7% first-year return on $88,350 initial cash invested.
7.7%
Cash On Cash
8.65%
Cap Rate
1.43
DSCR
$3,842
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $3,275 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,275
Mortgage P&I
44%
$1,694
Property Taxes
4%
$157
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423