Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.14% first-year return on $89,148 initial cash invested.
3.14%
Cash On Cash
7.69%
Cap Rate
1.22
DSCR
$3,903
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $3,670 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$3,670
Mortgage P&I
46%
$1,782
Property Taxes
10%
$395
Home Insurance
3%
$121
HOA
1%
$46
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429