Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.24% first-year return on $87,909 initial cash invested.
2.24%
Cash On Cash
7.42%
Cap Rate
1.17
DSCR
$3,240
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,076 expenses = $164 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,240
Total Expenses
$3,076
Mortgage P&I
54%
$1,765
Property Taxes
3%
$84
Home Insurance
4%
$119
HOA
0%
$6
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356