Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.1% first-year return on $88,749 initial cash invested.
6.1%
Cash On Cash
8.32%
Cap Rate
1.36
DSCR
$4,324
Rent
$451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $3,873 expenses = $451 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$3,873
Mortgage P&I
40%
$1,711
Property Taxes
13%
$572
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476