Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.48% first-year return on $88,392 initial cash invested.
4.48%
Cash On Cash
7.77%
Cap Rate
1.27
DSCR
$3,402
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $3,072 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$3,072
Mortgage P&I
50%
$1,704
Property Taxes
3%
$90
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$408
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$374