Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.69% first-year return on $88,938 initial cash invested.
0.69%
Cash On Cash
6.79%
Cap Rate
1.11
DSCR
$3,501
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $3,450 expenses = $51 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,938
Downpayment
20%
$67,560
Closing costs
1%
$3,378
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,501
Total Expenses
$3,450
Mortgage P&I
49%
$1,720
Property Taxes
12%
$419
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385