Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.95% first-year return on $87,678 initial cash invested.
6.95%
Cash On Cash
8.65%
Cap Rate
1.39
DSCR
$4,023
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,023 income − $3,515 expenses = $508 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,023
Total Expenses
$3,515
Mortgage P&I
43%
$1,723
Property Taxes
7%
$281
Home Insurance
4%
$142
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443