Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.65% first-year return on $88,035 initial cash invested.
6.65%
Cash On Cash
8.29%
Cap Rate
1.39
DSCR
$4,028
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $3,540 expenses = $488 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$3,540
Mortgage P&I
41%
$1,656
Property Taxes
9%
$349
Home Insurance
3%
$119
HOA
1%
$47
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443