Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.93% first-year return on $87,678 initial cash invested.
1.93%
Cash On Cash
7.07%
Cap Rate
1.16
DSCR
$3,330
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,189 expenses = $141 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,189
Mortgage P&I
50%
$1,680
Property Taxes
8%
$260
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366