Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.97% first-year return on $87,741 initial cash invested.
1.97%
Cash On Cash
6.93%
Cap Rate
1.18
DSCR
$3,564
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $3,420 expenses = $144 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,741
Downpayment
20%
$66,420
Closing costs
1%
$3,321
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$3,420
Mortgage P&I
46%
$1,632
Property Taxes
13%
$447
Home Insurance
4%
$128
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392