Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.63% first-year return on $87,300 initial cash invested.
4.63%
Cash On Cash
7.71%
Cap Rate
1.29
DSCR
$3,369
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $3,032 expenses = $337 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$3,032
Mortgage P&I
49%
$1,647
Property Taxes
4%
$123
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371