Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.65% first-year return on $89,190 initial cash invested.
1.65%
Cash On Cash
7.12%
Cap Rate
1.16
DSCR
$3,717
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $3,594 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$3,594
Mortgage P&I
47%
$1,740
Property Taxes
10%
$385
Home Insurance
3%
$119
HOA
2%
$85
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409