Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.99% first-year return on $89,820 initial cash invested.
6.99%
Cash On Cash
8.33%
Cap Rate
1.4
DSCR
$3,886
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,886 income − $3,363 expenses = $523 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
$3,886
Total Expenses
$3,363
Mortgage P&I
44%
$1,697
Property Taxes
6%
$236
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427