Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.27% first-year return on $87,867 initial cash invested.
5.27%
Cash On Cash
7.67%
Cap Rate
1.33
DSCR
$3,680
Rent
$386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,867
Downpayment
20%
$66,540
Closing costs
1%
$3,327
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$3,294
Mortgage P&I
43%
$1,593
Property Taxes
9%
$334
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405