Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.69% first-year return on $87,846 initial cash invested.
6.69%
Cash On Cash
8.89%
Cap Rate
1.35
DSCR
$3,747
Rent
$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $3,257 expenses = $490 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,846
Downpayment
20%
$66,520
Closing costs
1%
$3,326
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$3,257
Mortgage P&I
49%
$1,823
Property Taxes
1%
$39
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412