Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.68% first-year return on $88,623 initial cash invested.
1.68%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$3,318
Rent
$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $3,194 expenses = $124 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$3,194
Mortgage P&I
50%
$1,660
Property Taxes
8%
$266
Home Insurance
4%
$116
HOA
1%
$23
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365