Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.32% first-year return on $88,980 initial cash invested.
0.32%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$3,354
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $3,330 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,330
Mortgage P&I
50%
$1,683
Property Taxes
8%
$253
Home Insurance
4%
$120
HOA
4%
$134
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369