Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.75% first-year return on $87,678 initial cash invested.
0.75%
Cash On Cash
7.1%
Cap Rate
1.1
DSCR
$3,134
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $3,079 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$3,079
Mortgage P&I
57%
$1,783
Property Taxes
4%
$114
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345