Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.68% first-year return on $88,602 initial cash invested.
7.68%
Cash On Cash
8.76%
Cap Rate
1.44
DSCR
$4,557
Rent
$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,557 income − $3,990 expenses = $567 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,602
Downpayment
20%
$67,240
Closing costs
1%
$3,362
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,557
Total Expenses
$3,990
Mortgage P&I
37%
$1,705
Property Taxes
5%
$244
Home Insurance
3%
$121
HOA
8%
$371
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501