Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.19% first-year return on $87,405 initial cash invested.
0.19%
Cash On Cash
6.64%
Cap Rate
1.08
DSCR
$3,198
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,198 income − $3,184 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$3,184
Mortgage P&I
53%
$1,687
Property Taxes
9%
$293
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352