Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.14% first-year return on $89,190 initial cash invested.
1.14%
Cash On Cash
6.86%
Cap Rate
1.13
DSCR
$3,357
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $3,272 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,357
Total Expenses
$3,272
Mortgage P&I
51%
$1,720
Property Taxes
9%
$292
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369