Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.53% first-year return on $88,098 initial cash invested.
0.53%
Cash On Cash
6.62%
Cap Rate
1.09
DSCR
$3,000
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $2,961 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,098
Downpayment
20%
$66,760
Closing costs
1%
$3,338
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$2,961
Mortgage P&I
56%
$1,682
Property Taxes
4%
$119
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330