Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.56% first-year return on $87,615 initial cash invested.
1.56%
Cash On Cash
7.04%
Cap Rate
1.14
DSCR
$3,279
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $3,165 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$3,165
Mortgage P&I
52%
$1,701
Property Taxes
8%
$250
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$361