Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.62% first-year return on $87,342 initial cash invested.
5.62%
Cash On Cash
8%
Cap Rate
1.34
DSCR
$3,680
Rent
$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $3,271 expenses = $409 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,342
Downpayment
20%
$66,040
Closing costs
1%
$3,302
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$3,271
Mortgage P&I
45%
$1,644
Property Taxes
7%
$264
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405