Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.16% first-year return on $87,048 initial cash invested.
8.16%
Cash On Cash
8.84%
Cap Rate
1.45
DSCR
$3,940
Rent
$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,940 income − $3,348 expenses = $592 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,048
Downpayment
20%
$65,760
Closing costs
1%
$3,288
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,940
Total Expenses
$3,348
Mortgage P&I
42%
$1,673
Property Taxes
6%
$218
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433