Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.28% first-year return on $87,531 initial cash invested.
3.28%
Cash On Cash
7.59%
Cap Rate
1.23
DSCR
$3,645
Rent
$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $3,406 expenses = $239 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$3,406
Mortgage P&I
47%
$1,710
Property Taxes
9%
$317
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401