Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.03% first-year return on $87,321 initial cash invested.
8.03%
Cash On Cash
8.72%
Cap Rate
1.46
DSCR
$4,245
Rent
$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $3,661 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,321
Downpayment
20%
$66,020
Closing costs
1%
$3,301
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,245
Total Expenses
$3,661
Mortgage P&I
39%
$1,645
Property Taxes
11%
$454
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467