Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.22% first-year return on $89,274 initial cash invested.
1.22%
Cash On Cash
6.92%
Cap Rate
1.14
DSCR
$3,550
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $3,459 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,274
Downpayment
20%
$67,880
Closing costs
1%
$3,394
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$3,459
Mortgage P&I
49%
$1,723
Property Taxes
9%
$326
Home Insurance
6%
$204
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390