Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.8% first-year return on $88,623 initial cash invested.
1.8%
Cash On Cash
7.12%
Cap Rate
1.16
DSCR
$3,411
Rent
$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $3,278 expenses = $133 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$3,278
Mortgage P&I
51%
$1,725
Property Taxes
8%
$276
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375