Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.63% first-year return on $88,350 initial cash invested.
3.63%
Cash On Cash
7.45%
Cap Rate
1.24
DSCR
$3,272
Rent
$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $3,005 expenses = $267 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$3,005
Mortgage P&I
51%
$1,681
Property Taxes
3%
$93
Home Insurance
4%
$118
HOA
0%
$0
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360