Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $88,707 initial cash invested.
1.98%
Cash On Cash
7.64%
Cap Rate
1.15
DSCR
$3,506
Rent
$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,506 income − $3,360 expenses = $146 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,707
Downpayment
20%
$67,340
Closing costs
1%
$3,367
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$3,360
Mortgage P&I
53%
$1,857
Property Taxes
5%
$189
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386