Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.27% first-year return on $87,300 initial cash invested.
2.27%
Cash On Cash
7.9%
Cap Rate
1.18
DSCR
$4,023
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $3,858 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$3,858
Mortgage P&I
46%
$1,846
Property Taxes
13%
$527
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443