Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $89,883 initial cash invested.
2.28%
Cash On Cash
7.18%
Cap Rate
1.18
DSCR
$3,426
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,255 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,883
Downpayment
20%
$68,460
Closing costs
1%
$3,423
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$3,255
Mortgage P&I
51%
$1,741
Property Taxes
7%
$227
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377