Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.07% first-year return on $88,623 initial cash invested.
6.07%
Cash On Cash
8.14%
Cap Rate
1.36
DSCR
$4,028
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $3,580 expenses = $448 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$3,580
Mortgage P&I
41%
$1,671
Property Taxes
9%
$356
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443