Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.58% first-year return on $87,279 initial cash invested.
2.58%
Cash On Cash
7.15%
Cap Rate
1.2
DSCR
$3,423
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $3,235 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$3,235
Mortgage P&I
48%
$1,642
Property Taxes
8%
$283
Home Insurance
3%
$116
HOA
1%
$29
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377