Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $87,615 initial cash invested.
0.73%
Cash On Cash
6.86%
Cap Rate
1.12
DSCR
$3,678
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $3,625 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,615
Downpayment
20%
$66,300
Closing costs
1%
$3,315
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,625
Mortgage P&I
46%
$1,696
Property Taxes
15%
$563
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405