Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.94% first-year return on $89,253 initial cash invested.
0.94%
Cash On Cash
7.35%
Cap Rate
1.12
DSCR
$4,008
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $3,938 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$3,938
Mortgage P&I
46%
$1,847
Property Taxes
15%
$589
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441