Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.4% first-year return on $87,300 initial cash invested.
3.4%
Cash On Cash
7.26%
Cap Rate
1.24
DSCR
$3,471
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,471
Total Expenses
$3,224
Mortgage P&I
46%
$1,610
Property Taxes
9%
$317
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382