Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.88% first-year return on $87,720 initial cash invested.
8.88%
Cash On Cash
9.14%
Cap Rate
1.47
DSCR
$4,118
Rent
$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $3,469 expenses = $649 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$3,469
Mortgage P&I
42%
$1,714
Property Taxes
6%
$237
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453