Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.68% first-year return on $87,678 initial cash invested.
8.68%
Cash On Cash
8.84%
Cap Rate
1.49
DSCR
$4,188
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $3,554 expenses = $634 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,678
Downpayment
20%
$66,360
Closing costs
1%
$3,318
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$3,554
Mortgage P&I
39%
$1,641
Property Taxes
8%
$324
Home Insurance
3%
$119
HOA
1%
$44
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461