Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.2% first-year return on $88,665 initial cash invested.
0.2%
Cash On Cash
6.98%
Cap Rate
1.08
DSCR
$3,414
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,414 income − $3,399 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,414
Total Expenses
$3,399
Mortgage P&I
53%
$1,805
Property Taxes
9%
$320
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$102
Maintenance
4%
$137
Other
11%
$376