Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.79% first-year return on $88,350 initial cash invested.
8.79%
Cash On Cash
9.09%
Cap Rate
1.48
DSCR
$4,550
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $3,903 expenses = $647 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$3,903
Mortgage P&I
38%
$1,710
Property Taxes
12%
$530
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500