Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.18% first-year return on $87,636 initial cash invested.
5.18%
Cash On Cash
7.89%
Cap Rate
1.32
DSCR
$3,849
Rent
$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $3,471 expenses = $378 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,636
Downpayment
20%
$66,320
Closing costs
1%
$3,316
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$3,471
Mortgage P&I
43%
$1,649
Property Taxes
10%
$394
Home Insurance
3%
$120
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423