Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.25% first-year return on $88,434 initial cash invested.
2.25%
Cash On Cash
7.05%
Cap Rate
1.18
DSCR
$3,237
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $3,071 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,434
Downpayment
20%
$67,080
Closing costs
1%
$3,354
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$3,071
Mortgage P&I
52%
$1,676
Property Taxes
5%
$174
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356