Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.85% first-year return on $87,888 initial cash invested.
7.85%
Cash On Cash
8.64%
Cap Rate
1.45
DSCR
$4,128
Rent
$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,888
Downpayment
20%
$66,560
Closing costs
1%
$3,328
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$3,553
Mortgage P&I
40%
$1,656
Property Taxes
9%
$372
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454