Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.75% first-year return on $88,938 initial cash invested.
1.75%
Cash On Cash
6.95%
Cap Rate
1.16
DSCR
$3,573
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,573 income − $3,443 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$3,443
Mortgage P&I
47%
$1,683
Property Taxes
11%
$399
Home Insurance
3%
$120
HOA
1%
$26
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393