Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.51% first-year return on $88,602 initial cash invested.
6.51%
Cash On Cash
8.29%
Cap Rate
1.39
DSCR
$4,380
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,380 income − $3,899 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,380
Total Expenses
$3,899
Mortgage P&I
38%
$1,667
Property Taxes
14%
$633
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482