Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.01% first-year return on $89,190 initial cash invested.
6.01%
Cash On Cash
8.08%
Cap Rate
1.35
DSCR
$3,585
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $3,138 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,585
Total Expenses
$3,138
Mortgage P&I
47%
$1,694
Property Taxes
3%
$107
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394