Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.52% first-year return on $88,959 initial cash invested.
2.52%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$3,188
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $3,001 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,959
Downpayment
20%
$67,580
Closing costs
1%
$3,379
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,188
Total Expenses
$3,001
Mortgage P&I
53%
$1,698
Property Taxes
3%
$99
Home Insurance
4%
$118
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351