Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.5% first-year return on $88,539 initial cash invested.
8.5%
Cash On Cash
8.83%
Cap Rate
1.46
DSCR
$3,771
Rent
$627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,771 income − $3,144 expenses = $627 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,771
Total Expenses
$3,144
Mortgage P&I
45%
$1,693
Property Taxes
1%
$50
Home Insurance
3%
$118
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415