Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.09% first-year return on $87,909 initial cash invested.
1.09%
Cash On Cash
6.77%
Cap Rate
1.13
DSCR
$3,494
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $3,414 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,494
Total Expenses
$3,414
Mortgage P&I
47%
$1,659
Property Taxes
13%
$453
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384