Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.33% first-year return on $89,148 initial cash invested.
4.33%
Cash On Cash
7.68%
Cap Rate
1.28
DSCR
$3,862
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $3,540 expenses = $322 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,540
Mortgage P&I
44%
$1,692
Property Taxes
10%
$394
Home Insurance
3%
$121
HOA
1%
$21
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425