Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.17% first-year return on $88,665 initial cash invested.
7.17%
Cash On Cash
8.75%
Cap Rate
1.42
DSCR
$4,750
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $4,220 expenses = $530 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$4,220
Mortgage P&I
36%
$1,733
Property Taxes
7%
$337
Home Insurance
3%
$121
HOA
9%
$415
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522