Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.18% first-year return on $87,279 initial cash invested.
9.18%
Cash On Cash
9.2%
Cap Rate
1.5
DSCR
$4,258
Rent
$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $3,590 expenses = $668 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,258
Total Expenses
$3,590
Mortgage P&I
40%
$1,690
Property Taxes
8%
$337
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468