Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.46% first-year return on $87,762 initial cash invested.
0.46%
Cash On Cash
6.62%
Cap Rate
1.11
DSCR
$3,604
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $3,570 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,762
Downpayment
20%
$66,440
Closing costs
1%
$3,322
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$3,570
Mortgage P&I
46%
$1,655
Property Taxes
16%
$583
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396