Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.55% first-year return on $87,237 initial cash invested.
4.55%
Cash On Cash
7.35%
Cap Rate
1.29
DSCR
$3,228
Rent
$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,228 income − $2,897 expenses = $331 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
5.9%
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
$3,228
Total Expenses
$2,897
Mortgage P&I
48%
$1,560
Property Taxes
3%
$86
Home Insurance
4%
$116
HOA
1%
$38
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355