Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.62% first-year return on $89,064 initial cash invested.
5.62%
Cash On Cash
7.9%
Cap Rate
1.33
DSCR
$3,542
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $3,125 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,064
Downpayment
20%
$67,680
Closing costs
1%
$3,384
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$3,125
Mortgage P&I
47%
$1,669
Property Taxes
4%
$132
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390