Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.49% first-year return on $88,665 initial cash invested.
4.49%
Cash On Cash
7.74%
Cap Rate
1.29
DSCR
$3,822
Rent
$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $3,490 expenses = $332 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
$3,822
Total Expenses
$3,490
Mortgage P&I
44%
$1,685
Property Taxes
10%
$386
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420