Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.4% first-year return on $87,405 initial cash invested.
1.4%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$3,566
Rent
$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $3,464 expenses = $102 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,405
Downpayment
20%
$66,100
Closing costs
1%
$3,305
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$3,464
Mortgage P&I
46%
$1,647
Property Taxes
14%
$485
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392