Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.58% first-year return on $87,300 initial cash invested.
4.58%
Cash On Cash
7.62%
Cap Rate
1.29
DSCR
$3,564
Rent
$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$3,231
Mortgage P&I
45%
$1,620
Property Taxes
8%
$282
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392