Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $88,035 initial cash invested.
1.43%
Cash On Cash
6.94%
Cap Rate
1.16
DSCR
$4,036
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $3,931 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$3,931
Mortgage P&I
41%
$1,664
Property Taxes
19%
$768
Home Insurance
3%
$128
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444