Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.54% first-year return on $88,497 initial cash invested.
8.54%
Cash On Cash
9.28%
Cap Rate
1.45
DSCR
$4,490
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $3,860 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,490
Total Expenses
$3,860
Mortgage P&I
40%
$1,785
Property Taxes
10%
$428
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494