Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.49% first-year return on $87,720 initial cash invested.
5.49%
Cash On Cash
8.06%
Cap Rate
1.34
DSCR
$4,174
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $3,773 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,174
Total Expenses
$3,773
Mortgage P&I
40%
$1,662
Property Taxes
14%
$594
Home Insurance
2%
$98
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459