Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.02% first-year return on $88,854 initial cash invested.
8.02%
Cash On Cash
8.97%
Cap Rate
1.45
DSCR
$4,701
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $4,107 expenses = $594 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$4,107
Mortgage P&I
37%
$1,740
Property Taxes
14%
$647
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517