Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.55% first-year return on $89,253 initial cash invested.
3.55%
Cash On Cash
7.64%
Cap Rate
1.24
DSCR
$3,892
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $3,628 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,892
Total Expenses
$3,628
Mortgage P&I
45%
$1,739
Property Taxes
11%
$443
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428