Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $88,665 initial cash invested.
0.76%
Cash On Cash
6.61%
Cap Rate
1.1
DSCR
$2,968
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $2,912 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,665
Downpayment
20%
$67,300
Closing costs
1%
$3,365
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$2,912
Mortgage P&I
57%
$1,679
Property Taxes
4%
$106
Home Insurance
4%
$118
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326