Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.29% first-year return on $88,182 initial cash invested.
4.29%
Cash On Cash
7.79%
Cap Rate
1.26
DSCR
$3,462
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $3,147 expenses = $315 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,182
Downpayment
20%
$66,840
Closing costs
1%
$3,342
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$3,147
Mortgage P&I
50%
$1,716
Property Taxes
3%
$111
Home Insurance
3%
$119
HOA
1%
$25
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381