Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.45% first-year return on $89,610 initial cash invested.
6.45%
Cash On Cash
8.54%
Cap Rate
1.36
DSCR
$3,984
Rent
$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,984 income − $3,502 expenses = $482 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,610
Downpayment
20%
$68,200
Closing costs
1%
$3,410
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,984
Total Expenses
$3,502
Mortgage P&I
45%
$1,786
Property Taxes
6%
$241
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438