Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.43% first-year return on $89,232 initial cash invested.
1.43%
Cash On Cash
7.05%
Cap Rate
1.15
DSCR
$3,874
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $3,768 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,874
Total Expenses
$3,768
Mortgage P&I
45%
$1,732
Property Taxes
16%
$602
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426