Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.1% first-year return on $88,518 initial cash invested.
5.1%
Cash On Cash
8.18%
Cap Rate
1.29
DSCR
$3,513
Rent
$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,513 income − $3,137 expenses = $376 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$3,137
Mortgage P&I
50%
$1,772
Property Taxes
3%
$118
Home Insurance
1%
$52
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$386