Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.66% first-year return on $89,232 initial cash invested.
6.66%
Cash On Cash
8.33%
Cap Rate
1.39
DSCR
$4,096
Rent
$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $3,601 expenses = $495 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$3,601
Mortgage P&I
41%
$1,696
Property Taxes
9%
$371
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451