Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.37% first-year return on $88,329 initial cash invested.
3.37%
Cash On Cash
7.39%
Cap Rate
1.22
DSCR
$3,136
Rent
$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $2,888 expenses = $248 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,888
Mortgage P&I
54%
$1,690
Property Taxes
1%
$16
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345