Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.19% first-year return on $87,279 initial cash invested.
4.19%
Cash On Cash
7.76%
Cap Rate
1.27
DSCR
$3,826
Rent
$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $3,521 expenses = $305 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$3,521
Mortgage P&I
44%
$1,675
Property Taxes
11%
$429
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421