Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.96% first-year return on $88,938 initial cash invested.
0.96%
Cash On Cash
6.82%
Cap Rate
1.13
DSCR
$3,684
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $3,613 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,684
Total Expenses
$3,613
Mortgage P&I
46%
$1,703
Property Taxes
15%
$540
Home Insurance
3%
$118
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405