Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.54% first-year return on $87,279 initial cash invested.
4.54%
Cash On Cash
7.8%
Cap Rate
1.28
DSCR
$3,338
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $3,008 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,008
Mortgage P&I
50%
$1,681
Property Taxes
2%
$75
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367