Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.39% first-year return on $88,203 initial cash invested.
2.39%
Cash On Cash
7.2%
Cap Rate
1.18
DSCR
$3,363
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $3,187 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,363
Total Expenses
$3,187
Mortgage P&I
50%
$1,695
Property Taxes
6%
$207
Home Insurance
4%
$119
HOA
1%
$21
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$370