Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.28% first-year return on $89,232 initial cash invested.
8.28%
Cash On Cash
8.81%
Cap Rate
1.45
DSCR
$3,854
Rent
$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $3,238 expenses = $616 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,854
Total Expenses
$3,238
Mortgage P&I
45%
$1,721
Property Taxes
2%
$62
Home Insurance
3%
$119
HOA
1%
$26
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424