Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.62% first-year return on $87,699 initial cash invested.
4.62%
Cash On Cash
7.6%
Cap Rate
1.3
DSCR
$3,615
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $3,277 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,699
Downpayment
20%
$66,380
Closing costs
1%
$3,319
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,615
Total Expenses
$3,277
Mortgage P&I
45%
$1,618
Property Taxes
9%
$312
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398