Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.57% first-year return on $87,447 initial cash invested.
3.57%
Cash On Cash
7.67%
Cap Rate
1.25
DSCR
$4,184
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $3,924 expenses = $260 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,447
Downpayment
20%
$66,140
Closing costs
1%
$3,307
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,184
Total Expenses
$3,924
Mortgage P&I
40%
$1,688
Property Taxes
16%
$677
Home Insurance
3%
$135
HOA
0%
$2
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460