Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.59% first-year return on $89,883 initial cash invested.
2.59%
Cash On Cash
7.04%
Cap Rate
1.19
DSCR
$3,264
Rent
$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,264 income − $3,070 expenses = $194 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,883
Downpayment
20%
$68,460
Closing costs
1%
$3,423
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,264
Total Expenses
$3,070
Mortgage P&I
52%
$1,684
Property Taxes
5%
$153
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$392
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$359