Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.64% first-year return on $88,770 initial cash invested.
0.64%
Cash On Cash
6.52%
Cap Rate
1.1
DSCR
$3,086
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $3,039 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,770
Downpayment
20%
$67,400
Closing costs
1%
$3,370
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$3,039
Mortgage P&I
54%
$1,662
Property Taxes
7%
$209
Home Insurance
4%
$120
HOA
0%
$0
Property Management
12%
$370
CapEx
4%
$123
Vacancy
3%
$93
Maintenance
4%
$123
Other
11%
$339