Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.44% first-year return on $88,938 initial cash invested.
3.44%
Cash On Cash
7.31%
Cap Rate
1.23
DSCR
$3,236
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,236 income − $2,981 expenses = $255 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$2,981
Mortgage P&I
52%
$1,673
Property Taxes
3%
$87
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356