Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.28% first-year return on $89,190 initial cash invested.
4.28%
Cash On Cash
7.84%
Cap Rate
1.28
DSCR
$3,990
Rent
$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $3,672 expenses = $318 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,990
Total Expenses
$3,672
Mortgage P&I
44%
$1,736
Property Taxes
12%
$459
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439