Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.69% first-year return on $88,308 initial cash invested.
6.69%
Cash On Cash
8.44%
Cap Rate
1.38
DSCR
$4,014
Rent
$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $3,522 expenses = $492 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$3,522
Mortgage P&I
42%
$1,701
Property Taxes
8%
$333
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442