Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $89,820 initial cash invested.
1.46%
Cash On Cash
6.8%
Cap Rate
1.14
DSCR
$3,262
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,262 income − $3,153 expenses = $109 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
$3,262
Total Expenses
$3,153
Mortgage P&I
52%
$1,699
Property Taxes
7%
$227
Home Insurance
4%
$119
HOA
0%
$0
Property Management
12%
$391
CapEx
4%
$130
Vacancy
3%
$98
Maintenance
4%
$130
Other
11%
$359