Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.02% first-year return on $88,140 initial cash invested.
6.02%
Cash On Cash
8.39%
Cap Rate
1.34
DSCR
$3,748
Rent
$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $3,306 expenses = $442 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,140
Downpayment
20%
$66,800
Closing costs
1%
$3,340
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$3,306
Mortgage P&I
47%
$1,744
Property Taxes
4%
$155
Home Insurance
4%
$133
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412