Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.51% first-year return on $87,195 initial cash invested.
6.51%
Cash On Cash
8.33%
Cap Rate
1.38
DSCR
$4,048
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $3,575 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,195
Downpayment
20%
$65,900
Closing costs
1%
$3,295
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$3,575
Mortgage P&I
41%
$1,651
Property Taxes
11%
$433
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445