Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.32% first-year return on $87,237 initial cash invested.
3.32%
Cash On Cash
7.33%
Cap Rate
1.23
DSCR
$3,214
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $2,973 expenses = $241 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,237
Downpayment
20%
$65,940
Closing costs
1%
$3,297
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,214
Total Expenses
$2,973
Mortgage P&I
51%
$1,644
Property Taxes
4%
$116
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$96
Maintenance
4%
$129
Other
11%
$354