Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.96% first-year return on $87,552 initial cash invested.
7.96%
Cash On Cash
8.78%
Cap Rate
1.43
DSCR
$3,632
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $3,051 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,552
Downpayment
20%
$66,240
Closing costs
1%
$3,312
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$3,051
Mortgage P&I
47%
$1,696
Property Taxes
0%
$2
Home Insurance
3%
$118
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400