Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.69% first-year return on $87,972 initial cash invested.
4.69%
Cash On Cash
7.85%
Cap Rate
1.29
DSCR
$3,578
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $3,234 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$3,234
Mortgage P&I
47%
$1,693
Property Taxes
5%
$194
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394