Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.69% first-year return on $88,558 initial cash invested.
9.69%
Cash On Cash
9.39%
Cap Rate
1.52
DSCR
$4,472
Rent
$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,472 income − $3,757 expenses = $715 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,558
Downpayment
20%
$67,198
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$3,757
Mortgage P&I
39%
$1,734
Property Taxes
4%
$167
Home Insurance
3%
$118
HOA
5%
$217
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492