Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.2% first-year return on $89,148 initial cash invested.
7.2%
Cash On Cash
9%
Cap Rate
1.37
DSCR
$3,924
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $3,389 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,924
Total Expenses
$3,389
Mortgage P&I
47%
$1,850
Property Taxes
2%
$87
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432