Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.98% first-year return on $89,883 initial cash invested.
6.98%
Cash On Cash
8.19%
Cap Rate
1.41
DSCR
$3,807
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,807 income − $3,284 expenses = $523 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,807
Total Expenses
$3,284
Mortgage P&I
44%
$1,660
Property Taxes
4%
$155
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419