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 $89,169 initial cash invested.
0.94%
Cash On Cash
6.89%
Cap Rate
1.11
DSCR
$3,204
Rent
$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,204 income − $3,134 expenses = $70 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,169
Downpayment
20%
$67,780
Closing costs
1%
$3,389
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,134
Mortgage P&I
55%
$1,747
Property Taxes
7%
$211
Home Insurance
3%
$88
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352