Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.59% first-year return on $89,148 initial cash invested.
7.59%
Cash On Cash
8.54%
Cap Rate
1.44
DSCR
$4,330
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,330 income − $3,766 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,330
Total Expenses
$3,766
Mortgage P&I
39%
$1,674
Property Taxes
12%
$508
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476