Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.46% first-year return on $89,820 initial cash invested.
4.46%
Cash On Cash
7.64%
Cap Rate
1.28
DSCR
$3,435
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,435 income − $3,101 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,435
Total Expenses
$3,101
Mortgage P&I
50%
$1,706
Property Taxes
3%
$107
Home Insurance
4%
$121
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$378