Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.5% first-year return on $88,497 initial cash invested.
3.5%
Cash On Cash
7.56%
Cap Rate
1.24
DSCR
$3,614
Rent
$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $3,356 expenses = $258 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,497
Downpayment
20%
$67,140
Closing costs
1%
$3,357
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$3,356
Mortgage P&I
47%
$1,711
Property Taxes
8%
$296
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398