Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.36% first-year return on $88,350 initial cash invested.
1.36%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$3,566
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $3,466 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,566
Total Expenses
$3,466
Mortgage P&I
47%
$1,675
Property Taxes
13%
$461
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392