Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.15% first-year return on $88,644 initial cash invested.
2.15%
Cash On Cash
7.05%
Cap Rate
1.18
DSCR
$3,712
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,712 income − $3,553 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,712
Total Expenses
$3,553
Mortgage P&I
45%
$1,668
Property Taxes
14%
$511
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408