Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.65% first-year return on $88,728 initial cash invested.
0.65%
Cash On Cash
6.45%
Cap Rate
1.11
DSCR
$3,156
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $3,108 expenses = $48 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,728
Downpayment
20%
$67,360
Closing costs
1%
$3,368
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,156
Total Expenses
$3,108
Mortgage P&I
52%
$1,637
Property Taxes
9%
$281
Home Insurance
4%
$117
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347