Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.75% first-year return on $88,350 initial cash invested.
6.75%
Cash On Cash
8.22%
Cap Rate
1.4
DSCR
$3,978
Rent
$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$3,481
Mortgage P&I
41%
$1,639
Property Taxes
9%
$373
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$438