Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.88% first-year return on $89,799 initial cash invested.
5.88%
Cash On Cash
8.09%
Cap Rate
1.34
DSCR
$3,568
Rent
$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $3,128 expenses = $440 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$3,128
Mortgage P&I
48%
$1,721
Property Taxes
2%
$72
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392