Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.22% first-year return on $87,888 initial cash invested.
0.22%
Cash On Cash
6.77%
Cap Rate
1.08
DSCR
$3,080
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $3,064 expenses = $16 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,888
Downpayment
20%
$66,560
Closing costs
1%
$3,328
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,080
Total Expenses
$3,064
Mortgage P&I
56%
$1,739
Property Taxes
5%
$156
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$339