Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.78% first-year return on $89,190 initial cash invested.
7.78%
Cash On Cash
8.64%
Cap Rate
1.43
DSCR
$3,948
Rent
$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $3,370 expenses = $578 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,370
Mortgage P&I
43%
$1,705
Property Taxes
4%
$166
Home Insurance
3%
$119
HOA
1%
$38
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434