Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.83% first-year return on $89,610 initial cash invested.
2.83%
Cash On Cash
7.29%
Cap Rate
1.2
DSCR
$3,218
Rent
$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,218 income − $3,007 expenses = $211 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,610
Downpayment
20%
$68,200
Closing costs
1%
$3,410
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,218
Total Expenses
$3,007
Mortgage P&I
54%
$1,731
Property Taxes
2%
$59
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354