Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.55% first-year return on $87,279 initial cash invested.
7.55%
Cash On Cash
8.65%
Cap Rate
1.41
DSCR
$3,654
Rent
$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $3,105 expenses = $549 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,654
Total Expenses
$3,105
Mortgage P&I
46%
$1,682
Property Taxes
2%
$65
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402