Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.27% first-year return on $88,476 initial cash invested.
0.27%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$3,098
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $3,078 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,476
Downpayment
20%
$67,120
Closing costs
1%
$3,356
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$3,078
Mortgage P&I
54%
$1,686
Property Taxes
7%
$216
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341