Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.1% first-year return on $88,539 initial cash invested.
2.1%
Cash On Cash
6.98%
Cap Rate
1.18
DSCR
$3,694
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,694 income − $3,539 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,539
Downpayment
20%
$67,180
Closing costs
1%
$3,359
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$3,539
Mortgage P&I
45%
$1,650
Property Taxes
14%
$519
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406