Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.48% first-year return on $88,203 initial cash invested.
8.48%
Cash On Cash
9.21%
Cap Rate
1.45
DSCR
$4,294
Rent
$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $3,671 expenses = $623 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,203
Downpayment
20%
$66,860
Closing costs
1%
$3,343
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$3,671
Mortgage P&I
41%
$1,772
Property Taxes
7%
$320
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472