Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.42% first-year return on $87,342 initial cash invested.
3.42%
Cash On Cash
7.29%
Cap Rate
1.23
DSCR
$3,183
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $2,934 expenses = $249 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
$3,183
Total Expenses
$2,934
Mortgage P&I
51%
$1,631
Property Taxes
3%
$88
Home Insurance
4%
$117
HOA
1%
$17
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350