Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.67% first-year return on $89,232 initial cash invested.
3.67%
Cash On Cash
7.7%
Cap Rate
1.24
DSCR
$3,850
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,850 income − $3,577 expenses = $273 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$3,577
Mortgage P&I
45%
$1,750
Property Taxes
9%
$345
Home Insurance
3%
$122
HOA
1%
$50
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424