Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.63% first-year return on $88,350 initial cash invested.
2.63%
Cash On Cash
7.33%
Cap Rate
1.19
DSCR
$3,483
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,483 income − $3,289 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,483
Total Expenses
$3,289
Mortgage P&I
49%
$1,712
Property Taxes
8%
$273
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383