Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.02% first-year return on $89,568 initial cash invested.
2.02%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$3,405
Rent
$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $3,254 expenses = $151 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,568
Downpayment
20%
$68,160
Closing costs
1%
$3,408
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,405
Total Expenses
$3,254
Mortgage P&I
50%
$1,691
Property Taxes
8%
$283
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375