Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $87,783 initial cash invested.
3.27%
Cash On Cash
7.31%
Cap Rate
1.23
DSCR
$3,420
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $3,181 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,420
Total Expenses
$3,181
Mortgage P&I
48%
$1,647
Property Taxes
7%
$256
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376