Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.56% first-year return on $88,560 initial cash invested.
7.56%
Cash On Cash
8.78%
Cap Rate
1.42
DSCR
$4,184
Rent
$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $3,626 expenses = $558 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,184
Total Expenses
$3,626
Mortgage P&I
41%
$1,734
Property Taxes
8%
$351
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460