Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.85% first-year return on $88,749 initial cash invested.
4.85%
Cash On Cash
7.71%
Cap Rate
1.3
DSCR
$3,508
Rent
$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $3,149 expenses = $359 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$3,149
Mortgage P&I
47%
$1,665
Property Taxes
5%
$173
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386