Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.73% first-year return on $87,867 initial cash invested.
7.73%
Cash On Cash
8.82%
Cap Rate
1.42
DSCR
$3,972
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $3,406 expenses = $566 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,867
Downpayment
20%
$66,540
Closing costs
1%
$3,327
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,406
Mortgage P&I
43%
$1,721
Property Taxes
5%
$213
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437