Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.76% first-year return on $87,783 initial cash invested.
2.76%
Cash On Cash
7.29%
Cap Rate
1.21
DSCR
$3,732
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $3,530 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,783
Downpayment
20%
$66,460
Closing costs
1%
$3,323
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,530
Mortgage P&I
45%
$1,667
Property Taxes
13%
$478
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411