Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.38% first-year return on $87,909 initial cash invested.
8.38%
Cash On Cash
8.82%
Cap Rate
1.47
DSCR
$4,160
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $3,546 expenses = $614 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,909
Downpayment
20%
$66,580
Closing costs
1%
$3,329
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$3,546
Mortgage P&I
40%
$1,666
Property Taxes
8%
$342
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458