Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.17% first-year return on $87,489 initial cash invested.
3.17%
Cash On Cash
7.35%
Cap Rate
1.23
DSCR
$3,687
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $3,456 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,489
Downpayment
20%
$66,180
Closing costs
1%
$3,309
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$3,456
Mortgage P&I
45%
$1,650
Property Taxes
12%
$448
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406