Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $87,384 initial cash invested.
0.51%
Cash On Cash
6.81%
Cap Rate
1.11
DSCR
$3,754
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $3,717 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,384
Downpayment
20%
$66,080
Closing costs
1%
$3,304
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,754
Total Expenses
$3,717
Mortgage P&I
45%
$1,688
Property Taxes
17%
$622
Home Insurance
3%
$119
HOA
0%
$12
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413