Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $87,762 initial cash invested.
0.64%
Cash On Cash
6.59%
Cap Rate
1.1
DSCR
$3,124
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,077 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,762
Downpayment
20%
$66,440
Closing costs
1%
$3,322
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,077
Mortgage P&I
53%
$1,651
Property Taxes
8%
$244
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344