Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.93% first-year return on $88,791 initial cash invested.
8.93%
Cash On Cash
9.07%
Cap Rate
1.47
DSCR
$3,928
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $3,267 expenses = $661 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,791
Downpayment
20%
$67,420
Closing costs
1%
$3,371
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$3,267
Mortgage P&I
44%
$1,731
Property Taxes
2%
$79
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432