Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.23% first-year return on $88,896 initial cash invested.
1.23%
Cash On Cash
7.36%
Cap Rate
1.13
DSCR
$3,500
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $3,409 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,500
Total Expenses
$3,409
Mortgage P&I
53%
$1,841
Property Taxes
7%
$256
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385