Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.84% first-year return on $88,119 initial cash invested.
7.84%
Cash On Cash
8.91%
Cap Rate
1.43
DSCR
$4,254
Rent
$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $3,678 expenses = $576 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,119
Downpayment
20%
$66,780
Closing costs
1%
$3,339
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$3,678
Mortgage P&I
41%
$1,733
Property Taxes
9%
$382
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468