Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.86% first-year return on $87,931 initial cash invested.
3.86%
Cash On Cash
7.65%
Cap Rate
1.24
DSCR
$3,244
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,244 income − $2,961 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,931
Downpayment
20%
$66,601
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,244
Total Expenses
$2,961
Mortgage P&I
53%
$1,710
Property Taxes
0%
$14
Home Insurance
4%
$117
HOA
1%
$17
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357