Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.33% first-year return on $87,741 initial cash invested.
2.33%
Cash On Cash
7.26%
Cap Rate
1.19
DSCR
$3,764
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $3,594 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,741
Downpayment
20%
$66,420
Closing costs
1%
$3,321
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$3,594
Mortgage P&I
45%
$1,689
Property Taxes
14%
$519
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414