Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.84% first-year return on $87,279 initial cash invested.
3.84%
Cash On Cash
7.95%
Cap Rate
1.24
DSCR
$3,780
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $3,501 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$3,501
Mortgage P&I
46%
$1,756
Property Taxes
9%
$344
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416