Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $87,951 initial cash invested.
2.73%
Cash On Cash
7.41%
Cap Rate
1.2
DSCR
$3,693
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $3,493 expenses = $200 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,951
Downpayment
20%
$66,620
Closing costs
1%
$3,331
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$3,493
Mortgage P&I
46%
$1,708
Property Taxes
11%
$407
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406