Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.58% first-year return on $88,056 initial cash invested.
2.58%
Cash On Cash
7.32%
Cap Rate
1.2
DSCR
$3,567
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,567 income − $3,378 expenses = $189 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,567
Total Expenses
$3,378
Mortgage P&I
48%
$1,702
Property Taxes
10%
$356
Home Insurance
3%
$107
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392