Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.47% first-year return on $89,820 initial cash invested.
1.47%
Cash On Cash
6.78%
Cap Rate
1.15
DSCR
$3,384
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,384 income − $3,274 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,384
Total Expenses
$3,274
Mortgage P&I
50%
$1,687
Property Taxes
9%
$315
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$102
Maintenance
4%
$135
Other
11%
$372