Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.09% first-year return on $89,841 initial cash invested.
6.09%
Cash On Cash
8.21%
Cap Rate
1.36
DSCR
$4,068
Rent
$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $3,612 expenses = $456 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,841
Downpayment
20%
$68,420
Closing costs
1%
$3,421
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,068
Total Expenses
$3,612
Mortgage P&I
42%
$1,722
Property Taxes
9%
$385
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447