Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.1% first-year return on $89,652 initial cash invested.
5.1%
Cash On Cash
8.04%
Cap Rate
1.3
DSCR
$3,772
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $3,391 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$3,391
Mortgage P&I
47%
$1,754
Property Taxes
6%
$220
Home Insurance
4%
$134
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415