Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.37% first-year return on $88,308 initial cash invested.
0.37%
Cash On Cash
6.92%
Cap Rate
1.09
DSCR
$3,232
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,205 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$3,205
Mortgage P&I
55%
$1,775
Property Taxes
6%
$190
Home Insurance
4%
$121
HOA
1%
$20
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356